Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
392.97 USD367.30 USD460.54 USD
-21.43%
367.30 USDCurrent price is 21.4% below the base model value.
C
HealthcareHealthcare PlansUnited States
CI.US · The Cigna Group
NYQ · US · USD
Latest price288.60 USD
30D-5.15%
Vs. base value+9.4%
Research summary
CI.US latest organized financial period shows revenue grew +12.48% YoY and net income grew +73.47% YoY. Current price is about 289 USD, while the model base case is about 264 USD; the current price sits +9.4% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue275B USD
Net income6B USD
Free cash flow8B USD
Operating cash flow10B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price288.60 USD
Base value263.68 USD
Vs. base+9.4%
Price date2026/04/28
263.68 USD263.68 USD272.38 USD
+9.45%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
227.27 USD212.42 USD266.35 USD
+35.86%
212.42 USDCurrent price is 35.9% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-5.3%
Current price implies roughly -5.3% annualized FCF growth.
-5.3%Current price implies roughly -5.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
248.96 USD248.96 USD248.96 USD
+15.92%
248.96 USDCurrent price is 15.9% above the base model value.
Updated: 2026/04/29 07:26
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 275B USD | 6B USD | 8B USD | 22.18 |
| 2024/12/30 | Annual | 244B USD | 3B USD | 9B USD | 12.12 |
| 2023/12/30 | Annual | 195B USD | 5B USD | 10B USD | 17.39 |
| 2022/12/30 | Annual | 180B USD | 7B USD | 7B USD | 21.3 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement