The Discounted Cash Flow (DCF) valuation of Chipotle Mexican Grill Inc (CMG) is 61.97 USD. With the latest stock price at 39.67 USD, the upside of Chipotle Mexican Grill Inc based on DCF is 56.2%.
Based on the latest price of 39.67 USD and our DCF valuation, Chipotle Mexican Grill Inc (CMG) is a buy. buying Chipotle stocks now will result in a potential gain of 56.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.2% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 43.86 - 110.53 | 61.97 |
| Upside | 10.6% - 178.6% | 56.2% |