Valuation Cigna

Stocks

Market Closed - NYSE 23:00:02 28/10/2026 +03			5-day change	1st Jan Change
295.00 ^USD	-1.10%		-3.78%	+7.18%

01:01am	Cigna Group Keeps Quarterly Dividend at $1.56 a Share, Payable Dec. 17 to Shareholders of Record on Dec. 3	MT
10-14	Health Care Up as Health Insurer Rebound Continues - Health Care Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	76,106	101,304	87,625	76,809	73,521	78,818	-	-
Change	-	33.11%	-13.5%	-12.34%	-4.28%	7.2%	-	-
Enterprise Value (EV) ¹	104,695	126,473	110,733	101,231	97,308	100,165	97,036	91,323
Change	-	20.8%	-12.45%	-8.58%	-3.88%	2.94%	-3.12%	-5.89%
P/E	14.6x	15.6x	17.2x	22.8x	12.4x	12x	10.6x	9.62x
PBR	1.57x	2.21x	1.89x	1.84x	1.74x	1.8x	1.67x	1.52x
PEG	-	0.4x	-0.9x	-0.8x	0.1x	1x	0.8x	1x
Capitalization / Revenue	0.44x	0.56x	0.45x	0.31x	0.27x	0.27x	0.26x	0.25x
EV / Revenue	0.6x	0.7x	0.57x	0.41x	0.35x	0.35x	0.32x	0.29x
EV / EBITDA	9.42x	11x	9.24x	8.38x	7.88x	7.58x	6.82x	6.16x
EV / EBIT	13.2x	15x	13x	10.7x	10.6x	9.69x	8.5x	7.65x
EV / FCF	17.3x	17.2x	10.8x	11.3x	11.6x	12.4x	10.1x	9.65x
FCF Yield	5.77%	5.82%	9.25%	8.85%	8.62%	8.04%	9.94%	10.4%
Dividend per Share ²	4	4.48	4.92	5.6	6.04	6.176	6.437	6.762
Rate of return	1.74%	1.35%	1.64%	2.03%	2.19%	2.07%	2.16%	2.27%
EPS ²	15.73	21.3	17.39	12.12	22.18	24.82	28.16	31.01
Distribution rate	25.4%	21%	28.3%	46.2%	27.2%	24.9%	22.9%	21.8%
Net sales ¹	174,078	180,642	195,322	247,099	274,900	287,448	299,163	315,514
EBITDA ¹	11,118	11,522	11,980	12,083	12,351	13,223	14,220	14,822
EBIT ¹	7,935	8,414	8,536	9,417	9,200	10,339	11,410	11,938
Net income ¹	5,365	6,668	5,164	3,434	5,957	6,567	7,521	7,733
Net Debt ¹	28,589	25,169	23,108	24,422	23,787	21,347	18,218	12,505
Reference price ²	229.63	331.34	299.45	276.14	275.23	298.28	298.28	298.28
Nbr of stocks (in thousands)	331,428	305,739	292,620	278,153	267,126	264,240	-	-
Announcement Date	2/3/22 A	2/3/23 A	2/2/24 A	1/30/25 A	2/5/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CIGNA	12.02x	0.35x	7.58x	2.07%	78.82B
UNITEDHEALTH GROUP INC.	21.24x	0.94x	13.58x	2.2%	368B
ELEVANCE HEALTH, INC.	18.79x	0.57x	10.67x	1.63%	91.07B
HUMANA INC.	56.88x	0.35x	20.16x	0.86%	49.82B
CENTENE CORPORATION	18.11x	0.15x	10.07x	-.--%	34.02B
MOLINA HEALTHCARE, INC.	58.02x	0.22x	13.32x	-.--%	10.39B
BRADSAÚDE S.A.	9.89x	0.62x	11.01x	4.64%	8.09B
CLOVER HEALTH INVESTMENTS, CORP.	82.01x	0.81x	29.96x	-.--%	2.46B
PROGYNY, INC.	21.57x	1.43x	8.26x	-.--%	2.13B
ALIGNMENT HEALTHCARE, INC.	59.09x	0.24x	8.52x	-.--%	1.67B
Average	35.76x	0.57x	13.31x	1.14%	64.68B
Weighted average by Cap.	23.13x	0.71x	12.76x	1.86%