CMG
Chipotle Mexican Grill Inc
Price:  
2,688.77 
USD
Volume:  
197,407.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Chipotle DCF Valuation - Growth Exit 5Y

19.0%
Upside

The Discounted Cash Flow (DCF) valuation of Chipotle Mexican Grill Inc (CMG) is 3,200.58 USD. With the latest stock price at 2,688.77 USD, the upside of Chipotle Mexican Grill Inc based on DCF is 19.0%.

Range Selected
WACC / Discount Rate 5.8% - 7.6% 6.7%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price 1,940.52 - 10,408.33 3,200.58
Upside -27.8% - 287.1% 19.0%
2,688.77 USD
Stock Price
3,200.58 USD
Fair Price