The WACC of Chipotle Mexican Grill Inc (CMG) is 6.5%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.70% | 9.15% |
| Tax rate | 22.60% - 23.70% | 23.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.7% - 7.2% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.81 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.70% |
| Tax rate | 22.60% | 23.70% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.7% | 7.2% |
| Selected WACC | 6.5% | |