The Discounted Cash Flow (DCF) valuation of Chipotle Mexican Grill Inc (CMG) is 59.29 USD. With the latest stock price at 56.00 USD, the upside of Chipotle Mexican Grill Inc based on DCF is 5.9%.
Based on the latest price of 56.00 USD and our DCF valuation, Chipotle Mexican Grill Inc (CMG) is a buy. buying Chipotle stocks now will result in a potential gain of 5.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.3% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 38.39 - 143.22 | 59.29 |
| Upside | -31.5% - 155.7% | 5.9% |