The Discounted Cash Flow (DCF) valuation of Chipotle Mexican Grill Inc (CMG) is 43.76 USD. With the latest stock price at 37.04 USD, the upside of Chipotle Mexican Grill Inc based on DCF is 18.1%.
Based on the latest price of 37.04 USD and our DCF valuation, Chipotle Mexican Grill Inc (CMG) is a buy. buying Chipotle stocks now will result in a potential gain of 18.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.0% | 6.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 29.27 - 93.76 | 43.76 |
| Upside | -21.0% - 153.1% | 18.1% |