- Send every week with new features and tools from SecDiver
- 100% free
- Get our 3-step criteria to make a buy/sell decision
- Did you know we have : KPI Feature, Blog link: KPI Feature
We have 2 report results for ticker: CI - Cigna Corporation, also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies
1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for CI price: 315.82 as of date: 2025-06-13 [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 | expectedGrowthRate_MarketIsPricing |
|---|---|---|
| CI | PE_YEAR_2034 = 7 | 10.64% |
| CI | PE_YEAR_2034 = 10 | 7.17% |
| CI | PE_YEAR_2034 = 15 | 3.23% |
| CI | PE_YEAR_2034 = 20 | 0.46% |
| CI | PE_YEAR_2034 = 25 | -1.66% |
| CI | PE_YEAR_2034 = 30 | -3.38% |
| CI | PE_YEAR_2034 = 40 | -6.04% |
| CI | input_data | {"marketcap": 87846277933.44, "cashflow_fcf_key": 10363000000.0, "discount_rate": 0.1, "period": 10} |
| CI | input_data_url_param | input_data={"marketcap": 87846277933.44, "cashflow_fcf_key": 10363000000.0, "discount_rate": 0.1, "period": 10} |
In this report, we are doing Reverse DCF assuming for today's current price: 315.82 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for CI
6. override link: reverse dcf with override in URL for CI
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for CI
6. override link: reverse dcf with override in URL for CI
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker
2. Showing REVERSE_DCF_RAW 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!
Reverse DCF Calculator
Reverse DCF Output
| PE after Year | Expected Growth Rate Market is Pricing in |
|---|
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...