The Cigna Group (CI)

Basic

  • Market Cap

    $75.43B

  • EV

    $98.15B

  • Shares Out

    292.62M

  • Revenue

    $189.86B

  • Employees

    72,370

Margins

  • Gross

    12.76%

  • EBITDA

    5.41%

  • Operating

    4.39%

  • Pre-Tax

    3.5%

  • Net

    2.79%

  • FCF

    5.74%

Returns (5Yr Avg)

  • ROA

    3.33%

  • ROE

    12.91%

  • ROCE

    7.07%

  • ROIC

    4.83%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $350

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $640.79

  • Earnings (Dil)

    $17.66

  • FCF

    $36.36

  • Book Value

    $155.78

Growth (CAGR)

  • Rev 3Yr

    6.54%

  • Rev 5Yr

    33.38%

  • Rev 10Yr

    19.53%

  • Dil EPS 3Yr

    7.43%

  • Dil EPS 5Yr

    9.58%

  • Dil EPS 10Yr

    12.79%

  • Rev Fwd 2Yr

    12.79%

  • EBITDA Fwd 2Yr

    7.17%

  • EPS Fwd 2Yr

    10.14%

  • EPS LT Growth Est

    12.73%

Dividends

  • Yield

    —

  • Payout

    26.93%

  • DPS

    $4.81

  • DPS Growth 3Yr

    393.58%

  • DPS Growth 5Yr

    160.63%

  • DPS Growth 10Yr

    61.44%

  • DPS Growth Fwd 2Yr

    7.52%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Premiums and Annuity Revenues

36,113.0

39,714.0

42,627.0

41,154.0

39,915.0

42,609.0

Total Interest And Dividend Income

1,480.0

1,390.0

1,244.0

1,549.0

1,155.0

1,088.0

Gain (Loss) on Sale of Investments, Total

-81.0

177.0

149.0

196.0

-495.0

-46.0

Non-Insurance Activities Revenues

5,479.0

103,099.0

107,769.0

121,413.0

128,566.0

133,774.0

Other Revenues, Total

5,578.0

9,363.0

8,761.0

9,962.0

10,880.0

12,431.0

Total Revenues

48,569.0

153,743.0

160,550.0

174,274.0

180,021.0

189,856.0

Total Revenues % Chg.

15.5%

216.5%

4.4%

8.5%

3.3%

5.5%

Policy Benefits

27,528.0

30,819.0

32,710.0

33,562.0

32,206.0

34,998.0

Amortization of Goodwill and Intangible Assets

235.0

2,949.0

1,982.0

1,998.0

1,876.0

1,825.0

Selling General & Admin Expenses, Total

11,159.0

13,243.0

13,590.0

12,720.0

13,057.0

14,012.0

Salaries And Other Employee Benefits

-18.0

72.0

70.0

89.0

65.0

50.0

Other Operating Expenses

—

—

—

—

—

—

Non-Insurance Activities Expenses

4,793.0

97,668.0

103,484.0

117,553.0

124,834.0

130,634.0

Total Operating Expenses

43,697.0

144,751.0

151,836.0

165,922.0

172,038.0

181,519.0

Operating Income

4,872.0

8,992.0

8,714.0

8,352.0

7,983.0

8,337.0

Interest Expense, Total

-280.0

-1,600.0

-1,400.0

-1,300.0

-1,300.0

-1,401.0

Other Non Operating Income (Expenses)

23.0

132.0

32.0

181.0

137.0

41.0

EBT, Excl. Unusual Items

4,615.0

7,524.0

7,346.0

7,233.0

6,820.0

6,977.0

Restructuring Charges

—

-207.0

-31.0

-168.0

-22.0

—

Total Merger & Related Restructuring Charges

-975.0

-552.0

-527.0

-169.0

-135.0

-43.0

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) on Sale of Assets

—

—

4,203.0

—

1,662.0

-94.0

Legal Settlements

-57.0

-193.0

-25.0

27.0

28.0

-201.0

Other Unusual Items

-2.0

-2.0

-98.0

-141.0

—

—

EBT, Incl. Unusual Items

3,581.0

6,570.0

10,868.0

6,782.0

8,353.0

6,639.0

Income Tax Expense

935.0

1,450.0

2,379.0

1,367.0

1,607.0

1,188.0

Earnings From Continuing Operations

2,646.0

5,120.0

8,489.0

5,415.0

6,746.0

5,451.0

Minority Interest

-9.0

-16.0

-31.0

-50.0

-78.0

-159.0

Net Income

2,637.0

5,104.0

8,458.0

5,365.0

6,668.0

5,292.0

Net Income to Common Incl Extra Items

2,637.0

5,104.0

8,458.0

5,365.0

6,668.0

5,292.0

Net Income to Common Excl. Extra Items

2,637.0

5,104.0

8,458.0

5,365.0

6,668.0

5,292.0

Total Shares Outstanding

380.9

372.5

354.8

322.9

298.7

293.3

Weighted Avg. Shares Outstanding

246.7

375.9

365.0

338.0

309.5

296.3

Weighted Avg. Shares Outstanding Dil

250.2

379.8

368.4

341.0

313.1

299.6

EPS

10.7

13.6

23.2

15.9

21.5

17.9

EPS Diluted

10.5

13.4

23.0

15.7

21.3

17.7

EBITDA

5,228.0

11,759.0

10,517.0

10,153.0

9,840.0

10,262.0