The Discounted Cash Flow (DCF) valuation of Chipotle Mexican Grill Inc (CMG) is 63.68 USD. With the latest stock price at 42.10 USD, the upside of Chipotle Mexican Grill Inc based on DCF is 51.3%.
Based on the latest price of 42.10 USD and our DCF valuation, Chipotle Mexican Grill Inc (CMG) is a buy. buying Chipotle stocks now will result in a potential gain of 51.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.0% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 45.12 - 113.33 | 63.68 |
| Upside | 7.2% - 169.2% | 51.3% |