investorscraft@gmail.com

Intrinsic ValueCigna Corporation (CGN.DE)

Previous Close229.55
Intrinsic Value
Upside potential
Previous Close
229.55

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cigna Corporation operates as a diversified healthcare services company, primarily in the United States, with a strong presence in insurance and health services. Its Evernorth segment delivers integrated pharmacy benefits management, care delivery, and health intelligence solutions, serving health plans, employers, and government entities. The Cigna Healthcare segment provides medical, dental, vision, and behavioral health coverage, alongside Medicare Advantage and international health plans, catering to individuals, employers, and multinational organizations. The company’s dual-segment approach allows it to address both the administrative and clinical aspects of healthcare, positioning it as a key player in the managed care sector. Cigna’s distribution network includes brokers, consultants, and direct-to-consumer channels, enhancing its market penetration. With a history dating back to 1792, the firm combines legacy stability with modern innovation, maintaining competitive differentiation through its integrated service offerings and global reach.

Revenue Profitability And Efficiency

Cigna reported revenue of €247.1 billion for FY 2024, reflecting its scale in the healthcare sector. Net income stood at €3.4 billion, with diluted EPS of €12.12, indicating solid profitability. Operating cash flow was robust at €10.4 billion, though capital expenditures of €1.4 billion suggest ongoing investments in infrastructure and technology. The company’s ability to generate consistent cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

Cigna’s earnings power is evident in its diversified revenue streams and disciplined cost management. The firm’s capital efficiency is supported by its ability to reinvest in high-margin segments like pharmacy benefits management while maintaining profitability. Its diluted EPS of €12.12 highlights effective capital allocation, though debt levels of €31.97 billion warrant monitoring for long-term sustainability.

Balance Sheet And Financial Health

Cigna’s balance sheet shows €7.6 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of €31.97 billion is substantial but manageable given the company’s cash flow generation. The firm’s financial health appears stable, with sufficient liquidity to meet obligations and fund growth opportunities.

Growth Trends And Dividend Policy

Cigna’s growth is driven by its integrated healthcare model and expansion in high-demand areas like Medicare Advantage and international markets. The company pays a dividend of €4.85 per share, reflecting a commitment to shareholder returns. Future growth may hinge on strategic acquisitions and organic expansion in underpenetrated segments.

Valuation And Market Expectations

With a market cap of €79.6 billion and a beta of 0.525, Cigna is viewed as a relatively stable investment in the healthcare sector. The market likely expects steady growth from its diversified segments, though regulatory and competitive pressures could impact valuation multiples.

Strategic Advantages And Outlook

Cigna’s strategic advantages include its integrated service model, strong brand, and global footprint. The outlook remains positive, supported by demand for managed care solutions and aging demographics. However, regulatory changes and pricing pressures in the U.S. healthcare market could pose challenges.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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