The Discounted Cash Flow (DCF) valuation of Chipotle Mexican Grill Inc (CMG) is 69.98 USD. With the latest stock price at 56.20 USD, the upside of Chipotle Mexican Grill Inc based on DCF is 24.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.1% | 6.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 44.12 - 185.61 | 69.98 |
| Upside | -21.5% - 230.3% | 24.5% |