CMG
Chipotle Mexican Grill Inc
Price:  
51.83 
USD
Volume:  
8,842,313.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Chipotle Intrinsic Value

16.10 %
Upside

What is the intrinsic value of Chipotle?

As of 2025-06-20, the Intrinsic Value of Chipotle Mexican Grill Inc (CMG) is 60.17 USD. This Chipotle valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.83 USD, the upside of Chipotle Mexican Grill Inc is 16.10%.

The range of the Intrinsic Value is 39.11 - 143.14 USD

Is Chipotle undervalued or overvalued?

Based on its market price of 51.83 USD and our intrinsic valuation, Chipotle Mexican Grill Inc (CMG) is undervalued by 16.10%.

51.83 USD
Stock Price
60.17 USD
Intrinsic Value
Intrinsic Value Details

Chipotle Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.11 - 143.14 60.17 16.1%
DCF (Growth 10y) 49.29 - 169.42 73.71 42.2%
DCF (EBITDA 5y) 38.93 - 49.70 45.57 -12.1%
DCF (EBITDA 10y) 48.42 - 62.79 56.78 9.5%
Fair Value 28.97 - 28.97 28.97 -44.10%
P/E 28.21 - 33.55 29.88 -42.4%
EV/EBITDA 25.17 - 35.98 31.44 -39.3%
EPV 13.24 - 15.60 14.42 -72.2%
DDM - Stable 10.71 - 32.01 21.36 -58.8%
DDM - Multi 17.53 - 41.14 24.64 -52.5%

Chipotle Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 69,833.67
Beta 0.78
Outstanding shares (mil) 1,347.36
Enterprise Value (mil) 69,108.07
Market risk premium 4.60%
Cost of Equity 9.42%
Cost of Debt 5.00%
WACC 6.63%