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 WACC - Weighted Average Cost of Capital

The WACC of Chipotle Mexican Grill Inc (CMG) is 6.7%.

The Cost of Equity of Chipotle Mexican Grill Inc (CMG) is 9.55%.
The Cost of Debt of Chipotle Mexican Grill Inc (CMG) is 5.00%.

Range Selected
Cost of equity 7.70% - 11.40% 9.55%
Tax rate 22.60% - 23.70% 23.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 7.6% 6.7%
WACC

Chipotle WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.84 1.16
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 11.40%
Tax rate 22.60% 23.70%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 7.6%
Selected WACC 6.7%