CI Rating

CI Intrinsic Value

Key Highlights:
As of Mar 03, 2025 CI Relative Value is $318.1, which is undervalued by 2.1%, compared to current share price of $311.5.
As of Mar 03, 2025 CI DCF Value is $1,556.8, which is undervalued by 399.8%, compared to current share price of $311.5.
Methodology
Price per share, $
Current share price
311.5
DCF value
1,556.8

CI Share Price History

1W 3.5%
1M 6.5%
6M (14.1%)
YTD 2.1%
1Y (6.0%)
3Y 37.8%
5Y 76.3%
10Y 175.9%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!

CI Stock Metrics

Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
Shares Outstanding
280M
Employees
N/A
Valuation (LTM)
Return on Capital
Earnings
Apr 30, 2025
BEAT by 3.7%
10 Beat & null Miss

CI Stock Financials

CI Income Statement Metrics

Annual
Quarterly
LTM

Revenue

$195.2B +8.4% YoY

Operating Income

$8.5B +1.0% YoY

Net Income

$5.2B -23.0% YoY

CI Cash Flow Statement Metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$11.8B +36.5% YoY

Capital Expenditure (CAPEX)

($1,573.0M) +21.5% YoY

Free Cash Flow (FCF)

$10.2B +39.1% YoY

CI Income Statement Overview

Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$195.2B 8.4% YoY
Operating income
$8,536.0M 1.0% YoY
4.4% margin
Other: $1,577.0M
Net interest: $1,446.0M
Operating expenses
$186.7B 8.8% YoY
Pre-tax income
$5,513.0M (34.3%) YoY
2.8% margin
Net income
$5,164.0M (23.0%) YoY
2.6% margin
Income tax
$141.0M
2.6% tax rate
SG&A
$14.4B 9.6% YoY
7.4% of revenue

CI Balance Sheet Overview

Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$152.8B
Current assets ($37.4B, 24.5% of total)
$8,747.0M (5.7%)
$23.7B (15.5%)
Other current assets
$4,925.0M (3.2%)
Non-current assets ($115.4B, 75.5% of total)
$18.0B (11.8%)
$30.9B (20.2%)
Other non-current assets
$62.5B (40.9%)
Financial position
$22.1B
$8,747.0M$30.9B
Cash & Short-term Investments
Total Debt

CI Stock Ratios

CI Earnings Surprises

Crunching data... Almost there!

CI Dividends

CI Dividend Yield

Crunching data... Almost there!

CI Dividend Per Share

Competing with CI

Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name
Market Cap
Quality rating
Intrinsic value
1Y Return
Revenue
Free Cash Flow
Revenue growth
FCF margin
Gross margin
ROIC
Total Debt to Equity
$87.2B
5.8
$942.9
202.7% undervalued
(6.0%)
$245.3B
$8,957.0M
25.7%
3.7%
48.9%
4.9%
77.5%
$436.0B
5.9
$1,047.3
124.2% undervalued
(1.6%)
$398.3B
$20.7B
8.4%
5.2%
21.9%
28.1%
1.5%
$90.7B
6.7
$1,001.8
153.3% undervalued
(20.5%)
$176.8B
$4,552.0M
3.2%
2.6%
43.4%
161.3%
4.9%
$82.3B
5.1
$208.2
220.8% undervalued
(9.3%)
$372.8B
$6,326.0M
4.2%
1.7%
13.8%
3.7%
109.5%
$31.5B
6.1
$797.8
205.0% undervalued
(23.7%)
$117.8B
$2,391.0M
10.7%
2.0%
91.9%
58.6%
71.3%
$29.1B
5.4
$1,406.9
2,301.3% undervalued
(25.2%)
$163.1B
($490.0M)
5.9%
(0.3%)
13.1%
12.0%
69.9%
$17.3B
6.3
$414.9
37.0% undervalued
(21.7%)
$40.6B
$544.0M
19.2%
1.3%
34.7%
33.0%
69.4%
$3,703.3M
6.1
$23.7
57.0% undervalued
(1.7%)
$9,177.6M
$950.3M
56.6%
10.4%
100.0%
(15.2%)
29.5%
$3,104.9M
5.4
$8.2
47.0% overvalued
187.4%
$2,703.6M
($6,648.0K)
48.3%
(0.2%)
33.7%
(41.1%)
7.8%
$1,871.6M
5.2
$2.0
45.3% overvalued
330.8%
$1,370.6M
$128.3M
(32.4%)
9.4%
53.9%
1.2%
0.0%
$65.5M
5.0
$46.2
463.3% undervalued
(85.9%)
$1,616.6M
($2,834.8M)
(71.1%)
(175.4%)
7.8%
(63.3%)
(145.5%)

FAQ

What is Cigna Corporation (CI) stock rating?

As of today, Cigna Corporation has a stock rating of 6 (out of 10), which is considered Good.

is Cigna Corporation (CI) a good stock to buy?

As of today, Cigna Corporation has a Good stock rating, which is 202.7% undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 3.2%.