CI · Cigna Corporation
$282.792026-07-21Sector: Healthcare; Industry: Medical - Healthcare Plans; Sub-Industry: Health Care Services
Intrinsic Value Range Comparison · Mulya.ai
Bull
$2379
+741.2% vs market
Base · active
$1164
+311.7% vs market
Bear
$1149
+306.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($1149 · $2379) Analysts Range ($302 · $400) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $195.3B | — | 4.4% | 3.4% | $8.2B | $4.1B | $12.4B | 5.7% | — | 12.8% | $64.3B | $19.54 | — |
| 2024.Q4 | $195.3B | 0.0% | 4.4% | 28.3% | $6.1B | $3.0B | $9.1B | 5.4% | — | 9.5% | $64.7B | $19.54 | — |
| 2025.Q1 | $247.1B | 26.6% | 3.8% | 21.0% | $7.4B | $2.7B | $10.2B | 5.8% | — | 11.8% | $61.6B | $13.00 | — |
| 2025.Q4 | $247.1B | 0.0% | 3.8% | 17.7% | $7.7B | $6.0B | $13.7B | 5.2% | — | 12.2% | $65.5B | $13.00 | — |
| 2026.Q1 | $277.9B | 12.5% | 3.4% | 18.4% | $7.8B | $2.2B | $10.0B | 5.6% | — | 11.9% | $65.3B | $23.80 | 7.9 |
| italics below = DCF projection · 10yr Rev CAGR: 4.3% |
| 2027.Q1 | $288.0B | +3.6% | 3.4% | 18.6% | $7.9B | −$3.8B | $4.0B | 6.1% | $3.8B | 11.7% | $69.1B | $29.75 | 9.5 |
| 2028.Q1 | $301.2B | +4.6% | 3.5% | 18.8% | $8.6B | −$4.1B | $4.5B | 6.4% | $4.0B | 12.1% | $73.2B | $32.57 | 8.7 |
| 2029.Q1 | $315.3B | +4.7% | 3.7% | 18.9% | $9.5B | −$3.8B | $5.7B | 6.6% | $4.8B | 12.7% | $77.0B | $36.12 | 7.8 |
| 2030.Q1 | $329.9B | +4.6% | 4.0% | 19.1% | $10.7B | $0MM | $10.7B | 6.9% | $8.3B | 13.9% | $77.0B | $40.53 | 7.0 |
| 2031.Q1 | $344.8B | +4.5% | 4.0% | 19.2% | $11.2B | $0MM | $11.2B | 7.1% | $8.1B | 14.5% | $77.0B | $42.28 | 6.7 |
|
| Term. Yr+ | $442.5B | 4.1% | 9.4% | 20.0% | $33.1B | −$7.0B | $26.1B | 8.6% | $288.2B | 19.3% | — | — | — |
Active scenario IV: $1164 (+311.7% vs market)