Cigna Corporation (CI) DCF Valuation
Two independent models estimate Cigna Corporation's fair value between $451.53 (conservative case) and $2,008.99 (analyst consensus).
What would today's price require?
$295.81 is justified only if free cash flow grows about +0.3% a year for the next decade — faster than the company has actually grown.
Current Price
$295.81
Fair-Value Range
$451.53 – $2,008.99
Market-Implied Growth
+0.3%/yr
vs -2.0% 5Y actual
CI DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $8.7B · 0.26B shares · net debt $23.8B
Estimated Fair Value
$451.53
+52.6% vs $295.81
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $295.81; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $583 | $617 | $658 | $707 | $767 |
| 9.0% | $488 | $512 | $539 | $571 | $608 |
| 10.0% | $416 | $433 | $452 | $473 | $498 |
| 11.0% | $359 | $371 | $385 | $400 | $418 |
| 12.0% | $313 | $322 | $333 | $344 | $357 |
About Cigna Corporation
Cigna Group, established in 1792 and headquartered in Bloomfield, Connecticut, provides insurance products and related services across the United States. The company operates through two primary segments. Its Evernorth division offers a comprehensive array of coordinated and specialized health solutions, including pharmacy services, benefits administration, care management and delivery, and advanced intelligence solutions. These offerings cater to a diverse clientele, such as health plans, employers, government entities, and healthcare providers. Meanwhile, the Cigna Healthcare segment delivers an extensive portfolio of products and services, encompassing medical, pharmaceutical, behavioral health, dental, vision, and health advocacy programs for both insured and self-insured customers. This segment also provides Medicare Advantage, Medicare Supplement, and Medicare Part D plans specifically for seniors, in addition to individual health insurance options available on and off public exchanges. Globally, Cigna Healthcare extends international health coverage and benefits to mobile professionals and employees of multinational organizations. Furthermore, the company issues permanent insurance contracts to corporations, designed to cover the lives of specific employees for funding future benefit obligations. Cigna distributes its various offerings through insurance brokers and consultants, direct sales channels to employers, unions, and individuals, and via both private and public exchanges.
- Sector
- Healthcare
- Industry
- Medical - Healthcare Plans
- CEO
- David Michael Cordani