The Discounted Cash Flow (DCF) valuation of Chipotle Mexican Grill Inc (CMG) is 51.27 USD. With the latest stock price at 31.69 USD, the upside of Chipotle Mexican Grill Inc based on DCF is 61.8%.
Based on the latest price of 31.69 USD and our DCF valuation, Chipotle Mexican Grill Inc (CMG) is a buy. buying Chipotle stocks now will result in a potential gain of 61.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.0% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 37.02 - 86.86 | 51.27 |
| Upside | 16.8% - 174.1% | 61.8% |