Cigna Group (CI)
Hospital & Medical Service Plans · Financial Services · $73.6B
Intrinsic Value (Consensus)
$365.01
Current Price
$279.31
Margin of Safety
+30.7%
30.7% Below Intrinsic Value
Value: $365
Price: $279
Valuation Model Estimates
Current Price: $279.31
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%.
Health Score
B
78
Profitability
18/25
Strength
19/25
Valuation
22/25
Growth
19/25
Financial Health Signals
Strong earnings growth (20% YoY)
High free cash flow yield (11.6%) — generating lots of cash relative to price
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
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-21
Source: Yahoo Finance