The Discounted Cash Flow (DCF) valuation of Chipotle Mexican Grill Inc (CMG) is 65.87 USD. With the latest stock price at 49.83 USD, the upside of Chipotle Mexican Grill Inc based on DCF is 32.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.2% | 6.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 42.82 - 154.43 | 65.87 |
| Upside | -14.1% - 209.9% | 32.2% |