CMG
Chipotle Mexican Grill Inc
Price:  
2,646.72 
USD
Volume:  
156,408.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Chipotle Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Chipotle Mexican Grill Inc (CMG) is 3,200.58 USD. This Chipotle valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,646.72 USD, the upside of Chipotle Mexican Grill Inc is %.

The range of the Intrinsic Value is 1,940.52 - 10,408.33 USD

2,646.72 USD
Stock Price
3,200.58 USD
Intrinsic Value
Intrinsic Value Details

Chipotle Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,940.52 - 10,408.33 3,200.58 20.9%
DCF (Growth 10y) 2,655.37 - 13,607.92 4,293.11 62.2%
DCF (EBITDA 5y) 1,749.65 - 2,830.01 2,328.36 -12.0%
DCF (EBITDA 10y) 2,377.87 - 3,895.66 3,152.19 19.1%
Fair Value 1,119.48 - 1,119.48 1,119.48 -57.70%
P/E 952.69 - 1,250.47 1,086.72 -58.9%
EV/EBITDA 866.52 - 1,633.51 1,280.78 -51.6%
EPV 477.92 - 619.55 548.74 -79.3%
DDM - Stable 373.85 - 1,473.21 923.53 -65.1%
DDM - Multi 821.95 - 2,641.82 1,268.94 -52.1%

Chipotle Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 72,626.00
Beta 0.82
Outstanding shares (mil) 27.44
Enterprise Value (mil) 72,065.39
Market risk premium 4.60%
Cost of Equity 9.56%
Cost of Debt 5.00%
WACC 6.70%