Valuation Cigna London S.E.

Stocks

Market Closed - London S.E. 09:31:39 2026-01-12 EST			5-day change	1st Jan Change
280.50 ^USD	+2.20%		-1.09%	+1.48%

09-09	Evercore ISI Initiates Coverage on Cigna Group With In Line Rating, $290 Price Target	MT
08-31	Insurance sector consolidation gathers pace with USI deal	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	76,106	101,304	87,625	76,809	73,521	74,188	-	-
Change	-	33.11%	-13.5%	-12.34%	-4.28%	0.91%	-	-
Enterprise Value (EV) ¹	104,695	126,473	110,733	101,231	97,308	95,535	92,414	86,450
Change	-	20.8%	-12.45%	-8.58%	-3.88%	-1.82%	-3.27%	-6.45%
P/E	14.6x	15.6x	17.2x	22.8x	12.4x	11.2x	9.83x	9x
PBR	1.57x	2.21x	1.89x	1.84x	1.74x	1.7x	1.57x	1.44x
PEG	-	0.4x	-0.9x	-0.8x	0.1x	0.9x	0.7x	0.97x
Capitalization / Revenue	0.44x	0.56x	0.45x	0.31x	0.27x	0.26x	0.25x	0.24x
EV / Revenue	0.6x	0.7x	0.57x	0.41x	0.35x	0.33x	0.31x	0.27x
EV / EBITDA	9.42x	11x	9.24x	8.38x	7.88x	7.22x	6.45x	5.75x
EV / EBIT	13.2x	15x	13x	10.7x	10.6x	9.49x	8.28x	7.46x
EV / FCF	17.3x	17.2x	10.8x	11.3x	11.6x	11.9x	9.51x	9.01x
FCF Yield	5.77%	5.82%	9.25%	8.85%	8.62%	8.43%	10.5%	11.1%
Dividend per Share ²	4	4.48	4.92	5.6	6.04	6.178	6.447	6.75
Rate of return	1.74%	1.35%	1.64%	2.03%	2.19%	2.2%	2.3%	2.4%
EPS ²	15.73	21.3	17.39	12.12	22.18	24.96	28.55	31.2
Distribution rate	25.4%	21%	28.3%	46.2%	27.2%	24.8%	22.6%	21.6%
Net sales ¹	174,078	180,642	195,322	247,099	274,900	286,456	298,468	315,187
EBITDA ¹	11,118	11,522	11,980	12,083	12,351	13,224	14,334	15,022
EBIT ¹	7,935	8,414	8,536	9,417	9,200	10,068	11,158	11,585
Net income ¹	5,365	6,668	5,164	3,434	5,957	6,567	7,640	7,710
Net Debt ¹	28,589	25,169	23,108	24,422	23,787	21,347	18,226	12,262
Reference price ²	229.63	331.34	299.45	276.14	275.23	280.76	280.76	280.76
Nbr of stocks (in thousands)	331,428	305,739	292,620	278,153	267,126	264,240	-	-
Announcement Date	2/3/22	2/3/23	2/2/24	1/30/25	2/5/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNITEDHEALTH GROUP INC.	20.56x	0.87x	13.09x	2.42%	340B
ELEVANCE HEALTH, INC.	20.2x	0.58x	10.95x	1.65%	90.81B
CIGNA	11.25x	0.33x	7.22x	2.2%	74.19B
HUMANA INC.	57.23x	0.35x	20.01x	0.9%	49.21B
CENTENE CORPORATION	17.31x	0.15x	9.79x	-.--%	32.81B
MOLINA HEALTHCARE, INC.	69.33x	0.22x	13.18x	-.--%	10.64B
ALIGNMENT HEALTHCARE, INC.	69.61x	0.42x	14.01x	-.--%	2.62B
CLOVER HEALTH INVESTMENTS, CORP.	85.37x	0.85x	31.22x	-.--%	2.56B
PROGYNY, INC.	21.27x	1.4x	8.14x	-.--%	2.1B
Average	41.35x	0.57x	14.18x	0.8%	67.24B
Weighted average by Cap.	23.52x	0.67x	12.50x	1.95%