As of 2024-10-05, the Intrinsic Value of Chipotle Mexican Grill Inc (CMG) is
76.60 USD. This Chipotle valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 57.11 USD, the upside of Chipotle Mexican Grill Inc is
34.10%.
The range of the Intrinsic Value is 46.83 - 237.91 USD
76.60 USD
Intrinsic Value
Chipotle Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.83 - 237.91 |
76.60 |
34.1% |
| DCF (Growth 10y) |
64.72 - 312.91 |
103.54 |
81.3% |
| DCF (EBITDA 5y) |
39.15 - 61.78 |
50.20 |
-12.1% |
| DCF (EBITDA 10y) |
54.27 - 85.64 |
69.15 |
21.1% |
| Fair Value |
25.74 - 25.74 |
25.74 |
-54.92% |
| P/E |
25.21 - 31.04 |
27.68 |
-51.5% |
| EV/EBITDA |
19.60 - 32.11 |
26.14 |
-54.2% |
| EPV |
11.03 - 13.81 |
12.42 |
-78.3% |
| DDM - Stable |
10.26 - 42.76 |
26.51 |
-53.6% |
| DDM - Multi |
22.74 - 74.99 |
35.06 |
-38.6% |
Chipotle Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
78,211.00 |
| Beta |
0.83 |
| Outstanding shares (mil) |
1,369.48 |
| Enterprise Value (mil) |
77,404.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.10% |
| Cost of Debt |
5.00% |
| WACC |
5.97% |