As of 2025-10-15, the Intrinsic Value of Chipotle Mexican Grill Inc (CMG) is 63.68 USD. This Chipotle valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.10 USD, the upside of Chipotle Mexican Grill Inc is 51.30%.
The range of the Intrinsic Value is 45.12 - 113.33 USD
Based on its market price of 42.10 USD and our intrinsic valuation, Chipotle Mexican Grill Inc (CMG) is undervalued by 51.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.12 - 113.33 | 63.68 | 51.3% |
| DCF (Growth 10y) | 61.94 - 147.81 | 85.41 | 102.9% |
| DCF (EBITDA 5y) | 41.29 - 59.60 | 50.76 | 20.6% |
| DCF (EBITDA 10y) | 56.30 - 80.64 | 68.53 | 62.8% |
| Fair Value | 28.75 - 28.75 | 28.75 | -31.72% |
| P/E | 22.84 - 30.07 | 26.81 | -36.3% |
| EV/EBITDA | 20.02 - 39.22 | 28.96 | -31.2% |
| EPV | 13.71 - 16.25 | 14.98 | -64.4% |
| DDM - Stable | 9.79 - 26.66 | 18.23 | -56.7% |
| DDM - Multi | 22.15 - 47.26 | 30.21 | -28.3% |
| Market Cap (mil) | 56,451.05 |
| Beta | 0.86 |
| Outstanding shares (mil) | 1,340.88 |
| Enterprise Value (mil) | 55,606.52 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.05% |
| Cost of Debt | 5.00% |
| WACC | 6.45% |