Cigna Group (CI)
Hospital & Medical Service Plans · Financial Services · $116.9B
Intrinsic Value (Consensus)
$365.01
Current Price
$443.60
Margin of Safety
-17.7%
17.7% Above Intrinsic Value
Value: $365
Price: $444
Valuation Model Estimates
Current Price: $443.60
DCF (Discounted Cash Flow)
$1522.02
Graham Number
$281.09
Earnings Power Value
$215.34
Relative Value (P/E)
$443.60
Dividend Discount Model
$520.00
Consensus Value
$365.01
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $22.18
- EPS (Forward)
- $26.62
- Book Value
- $158.33
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 14.3%
- Debt/Equity
- 95%
- Revenue Growth
- 11.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance