Fair value (multi-method)
Four independent methods triangulate what CI is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$501.72
Method range
$150.96 – $501.72
median $390.30
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $501.72 | +76.13% |
| Exit multiple | $438.78 | +54.04% |
| Analyst target | $341.82 | +20.00% |
| Graham number | $150.96 | -47.00% |
- Forward DCF$501.72
- Exit multiple$438.78
- Analyst target$341.82
- Graham number$150.96
Stock price
$284.85
FCF / share (TTM)
$3.29
3Y FCF CAGR
15.5%
Fair value @ hist. growth
$266.69
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
16.4%
per year over your projection horizon
Margin of safety -6.8% vs hist-growth DCF
Historical 3Y CAGR
15.5%
Your model implies
16.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 16% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | 14.6% | 13.1% | 11.2% | 8.9% | 6.0% |
| 5.2% | 15.4% | 13.9% | 12.1% | 10.0% | 7.4% |
| 6.2% | 18.9% | 17.7% | 16.4% | 14.8% | 13.1% |
| 7.2% | 21.9% | 21.0% | 19.9% | 18.7% | 17.4% |
| 8.2% | 24.7% | 23.9% | 23.0% | 22.0% | 20.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.30
Low vs growth
Net debt
$23.8B
Total debt − cash
Beta
0.30
Vs market benchmark
Frequently asked questions
Cigna (CI) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks3.02% TTM
- Dividend Profile2.16% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History2 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.