Intrinsic value of Cigna Corporation (CI)

[per Chepakovich valuation model]

other valuations of CI

[per Chepakovich valuation model]  See other valuations of CI stock

Previous Close$263.52
Intrinsic Value
Upside potential
Previous Close
$263.52

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %4.5NaN
Revenue, $160401NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m152248NaN
Operating income, $m8153NaN
EBITDA, $m10955NaN
Interest expense (income), $mNaN
Earnings before tax, $m10837NaN
Tax expense, $m2379NaN
Net income, $m8458NaN

BALANCE SHEET

Cash and short-term investments, $m10182NaN
Total assets, $m155451NaN
Adjusted assets (=assets-cash), $m145269NaN
Average production assets, $m84807NaN
Working capital, $m-8449NaN
Total debt, $m32919NaN
Total liabilities, $m105123NaN
Total equity, $m50328NaN
Debt-to-equity ratio0.654NaN
Adjusted equity ratio0.300NaN

CASH FLOW

Net income, $m8458NaN
Depreciation, amort., depletion, $m2802NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m10350NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1094NaN
Free cash flow, $m11444NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-8449
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN