The Discounted Cash Flow (DCF) valuation of Chipotle Mexican Grill Inc (CMG) is 65.35 USD. With the latest stock price at 64.59 USD, the upside of Chipotle Mexican Grill Inc based on DCF is 1.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.2% | 6.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 43.26 - 142.99 | 65.35 |
| Upside | -33.0% - 121.4% | 1.2% |