investorscraft@gmail.com

Intrinsic Value of Cigna Corporation (CI)

Previous Close$296.37
Intrinsic Value
Upside potential
Previous Close
$296.37

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 global health services company, primarily focused on insurance, pharmacy benefit management (PBM), and healthcare delivery. The company generates revenue through premiums from health insurance plans, fees from PBM services, and integrated healthcare solutions. Cigna competes in the highly regulated and competitive healthcare sector, where its scale, diversified offerings, and international presence provide a strategic edge. Its Evernorth segment, which includes PBM services, is a key differentiator, leveraging data analytics and cost management to serve employers, health plans, and government programs. Cigna’s market position is reinforced by its ability to offer end-to-end healthcare solutions, combining insurance coverage with pharmacy and clinical services. This integrated approach enhances customer retention and cross-selling opportunities, positioning Cigna as a leader in value-based care. The company’s international operations, particularly in expatriate and supplemental health insurance, further diversify its revenue streams and mitigate regional risks.

Revenue Profitability And Efficiency

Cigna reported revenue of $244.4 billion for FY 2024, reflecting its broad-based healthcare operations. Net income stood at $3.4 billion, with diluted EPS of $12.12, indicating moderate profitability amid industry cost pressures. Operating cash flow of $10.4 billion underscores strong cash generation, though capital expenditures of $1.4 billion suggest ongoing investments in technology and service infrastructure. The company’s efficiency metrics are influenced by medical cost trends and administrative expenses inherent to the sector.

Earnings Power And Capital Efficiency

Cigna’s earnings power is driven by its diversified revenue streams, including insurance premiums and PBM fees. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, supporting reinvestment and shareholder returns. However, debt levels and interest expenses may weigh on capital efficiency, requiring careful balance between growth initiatives and financial discipline.

Balance Sheet And Financial Health

Cigna’s balance sheet shows $7.6 billion in cash and equivalents against $32 billion in total debt, indicating a leveraged but manageable position. The company’s liquidity is supported by strong operating cash flow, though debt servicing remains a consideration. Shareholders’ equity and retained earnings reflect steady capital accumulation, but the debt-to-equity ratio suggests reliance on borrowing for expansion and acquisitions.

Growth Trends And Dividend Policy

Cigna’s growth is tied to healthcare demand, PBM expansion, and international markets. The company’s dividend per share of $5.59 signals a commitment to returning capital to shareholders, though payout ratios remain conservative to preserve flexibility. Organic growth and strategic acquisitions, such as recent PBM integrations, are key drivers, but regulatory and pricing pressures could temper long-term trends.

Valuation And Market Expectations

Cigna’s valuation reflects its stable cash flows and defensive sector positioning. Market expectations hinge on its ability to navigate healthcare reforms, cost containment, and competitive PBM dynamics. The stock’s performance will likely correlate with earnings consistency and margin stability, with investors weighing growth potential against regulatory risks.

Strategic Advantages And Outlook

Cigna’s strategic advantages include its integrated healthcare model, scale in PBM services, and global footprint. The outlook is cautiously optimistic, with opportunities in value-based care and digital health offset by industry headwinds. Execution on cost synergies and innovation in care delivery will be critical to sustaining competitive differentiation and long-term shareholder value.

Sources

10-K filings, investor presentations

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