Welcome to RANGE VALUATION DETAIL page! beta feature  


We have 4 report results for ticker: CI - Cigna Corporation, also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

Valuation Scenarios Current Market Price: 315.82 as of 2025-06-13

Type Low High Factor NormalizedPerShare Multipliers(Avg, Median, Min, Max)
Suggested Buying Range on overall 296.96 623.57 operatingCashflow 35.31 (17.66, 15.4, 8.41, 32.86)
Suggested Buying Range on cashflow 439.96 513.05 operatingCashflow 35.31 [14.53, 12.46, 9.09, 28.44]
Suggested Buying Range on netIncome 293.53 346.93 netIncome 18.04 [19.23, 16.27, 8.41, 32.86]
Suggested Buying Range on operatingIncome 491.70 581.16 operatingIncome 30.22 [19.23, 16.27, 8.41, 32.86]

“The best measure to judge a company’s performance over time is growth of free cash flow per share, and we believe that’s what drives long-term value for our owners”
--Texas Instruments investor page, investor.ti.com
Disclaimer: This is not a Buy/Sell suggestion, the data is provided as is, please do your due diligence before making any investments, Markets can be very volatile, We are not liable for any loss!
Note 1: The Valuation above uses Historic Valuation method, Its not a valid method for companies with -ve PE or Negative earnings!
Note 2: Companies like CRWD, SNOW, any SAAS based companies OR companies whose GAAP earnings are negative cannot be valued using this method, so ignore the numbers for such cases
Selected Group Tag Permalink: SUMMARY, Showing 4 report results for group: SUMMARY

1. Showing SUMMARY report for CI [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016
CI revenue 247.12B 195.26B 180.52B 174.08B 160.40B 153.57B 48.65B 41.81B 39.84B
CI owner_earnings 10.36B 11.81B 8.66B 7.19B 10.35B 9.48B 3.77B 4.09B 4.03B
CI cashflow::operating 10.36B 11.81B 8.66B 7.19B 10.35B 9.48B 3.77B 4.09B 4.03B
CI cashflow::fcf 10.36B 11.81B 8.66B 7.19B 10.35B 9.48B 3.77B 4.09B 4.03B
CI cashflow::realfcf 10.36B 11.81B 8.66B 7.19B 10.35B 9.48B 3.77B 4.09B 4.03B
CI netincome 3.78B 5.37B 6.78B 5.42B 8.49B 5.12B 2.65B 2.23B 1.84B
CI operatingincome 9.42B 8.54B 8.45B 7.94B 10.87B 8.08B 4.16B 3.94B 3.09B
CI marketcap 76.07B 87.41B 99.15B 73.16B 71.37B 72.45B 68.60B 73.34B 50.15B
CI ev 100.49B 110.52B 155.41B 101.75B 94.11B 105.24B 107.22B 75.80B 50.15B
CI shares -7.03B -2.28B -7.61B -7.74B -4.04B -1.99B -0.34B -2.73B -0.14B
CI shares_calc 0.28B 0.29B 0.31B 0.33B 0.36B 0.37B 0.38B 0.38B 0.40B
CI depreciation 2.77B 3.04B 2.94B 2.92B 2.80B 3.65B 0.69B 0.57B 0.61B
CI evToOcf 9.70 9.36 17.95 14.15 9.09 11.10 28.44 18.55 12.46
CI pocf 7.34 7.40 11.45 10.17 6.90 7.64 18.20 17.95 12.46
CI pe 20.13 16.27 14.62 13.50 8.41 14.15 25.92 32.86 27.21

2. Vertical Data, ratio wrt to shares_calc for CI [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016
CI revenue 888.44 667.30 590.43 525.24 444.00 411.24 127.76 109.79 100.47
CI owner_earnings 37.26 40.37 28.31 21.70 28.65 25.40 9.90 10.73 10.15
CI cashflow::operating 37.26 40.37 28.31 21.70 28.65 25.40 9.90 10.73 10.15
CI cashflow::fcf 37.26 40.37 28.31 21.70 28.65 25.40 9.90 10.73 10.15
CI cashflow::realfcf 37.26 40.37 28.31 21.70 28.65 25.40 9.90 10.73 10.15
CI netincome 13.58 18.36 22.18 16.35 23.50 13.71 6.95 5.86 4.65
CI operatingincome 33.86 29.17 27.64 23.96 30.08 21.63 10.93 10.35 7.79
CI marketcap 273.47 298.72 324.28 220.73 197.56 194.02 180.15 192.60 126.47
CI ev 361.27 377.69 508.30 306.99 260.50 281.82 281.58 199.08 126.47
CI shares -25.29 -7.81 -24.88 -23.36 -11.19 -5.32 -0.90 -7.16 -0.35
CI shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
CI depreciation 9.98 10.37 9.61 8.82 7.76 9.78 1.83 1.49 1.54
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for CI [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016
CI revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
CI owner_earnings 4.19% 6.05% 4.80% 4.13% 6.45% 6.18% 7.75% 9.77% 10.11%
CI cashflow::operating 4.19% 6.05% 4.80% 4.13% 6.45% 6.18% 7.75% 9.77% 10.11%
CI cashflow::fcf 4.19% 6.05% 4.80% 4.13% 6.45% 6.18% 7.75% 9.77% 10.11%
CI cashflow::realfcf 4.19% 6.05% 4.80% 4.13% 6.45% 6.18% 7.75% 9.77% 10.11%
CI netincome 1.53% 2.75% 3.76% 3.11% 5.29% 3.33% 5.44% 5.34% 4.63%
CI operatingincome 3.81% 4.37% 4.68% 4.56% 6.78% 5.26% 8.55% 9.43% 7.75%
CI marketcap 30.78% 44.77% 54.92% 42.02% 44.50% 47.18% 141.00% 175.42% 125.88%
CI ev 40.66% 56.60% 86.09% 58.45% 58.67% 68.53% 220.39% 181.33% 125.88%
CI shares -2.85% -1.17% -4.21% -4.45% -2.52% -1.29% -0.70% -6.52% -0.35%
CI shares_calc 0.11% 0.15% 0.17% 0.19% 0.23% 0.24% 0.78% 0.91% 1.00%
CI depreciation 1.12% 1.55% 1.63% 1.68% 1.75% 2.38% 1.43% 1.35% 1.53%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for CI [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
CI revenue 9.98% 12.39%
CI owner_earnings 1.79% 12.95%
CI cashflow::operating 1.79% 12.95%
CI cashflow::fcf 1.79% 12.95%
CI cashflow::realfcf 1.79% 12.95%
CI netincome -5.90% -11.33%
CI operatingincome 3.12% 5.85%
CI marketcap 0.98% 1.31%
CI ev -0.92% -0.41%
CI shares -22.34% 3.25%
CI shares_calc -5.72% -5.67%
CI depreciation -5.34% -1.72%
CI evToOcf -2.66% -11.83%
CI pocf -0.80% -10.30%
CI pe 7.30% 14.24%


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...