CMG
Chipotle Mexican Grill Inc
Price:  
3,271.71 
USD
Volume:  
279,185.00
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 6.9%.

The Cost of Equity of Chipotle Mexican Grill Inc (CMG) is 9.90%.
The Cost of Debt of Chipotle Mexican Grill Inc (CMG) is 5.00%.

Range Selected
Cost of equity 8.20% - 11.60% 9.90%
Tax rate 22.60% - 23.70% 23.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 7.7% 6.9%
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 0.94 1.21
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 11.60%
Tax rate 22.60% 23.70%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 7.7%
Selected WACC 6.9%