Chipotle Mexican Grill Inc
NYSE:CMG

Watchlist Manager
Chipotle Mexican Grill Inc Logo
Chipotle Mexican Grill Inc
NYSE:CMG
Watchlist
Price: 53.93 USD 0.73% Market Closed
Market Cap: 72.7B USD

Intrinsic Value

The intrinsic value of one CMG stock under the Base Case scenario is 35.56 USD. Compared to the current market price of 53.93 USD, Chipotle Mexican Grill Inc is Overvalued by 34%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CMG Intrinsic Value
35.56 USD
Overvaluation 34%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Chipotle Mexican Grill Inc

What is Valuation History?
Compare CMG to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Heightened exposure to volatile ingredient costs, particularly for high-demand items like avocados and responsibly sourced meats, could erode margins if price hikes drive away price-sensitive consumers.

Bull Theses

Chipotle’s differentiated focus on fresh, customizable offerings and strong brand loyalty enable consistent same-store sales growth, supported further by strategic menu additions such as Lifestyle Bowls and limited-time offerings.

Show More Less
How do you feel about CMG?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Chipotle Mexican Grill Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Chipotle Mexican Grill Inc

Current Assets 1.7B
Cash & Short-Term Investments 1.4B
Receivables 101.6m
Other Current Assets 145.3m
Non-Current Assets 7.4B
Long-Term Investments 701.1m
PP&E 6.5B
Intangibles 21.9m
Other Non-Current Assets 146.9m
Efficiency

Free Cash Flow Analysis
Chipotle Mexican Grill Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Chipotle Mexican Grill Inc

Revenue
11.5B USD
Cost of Revenue
-7.9B USD
Gross Profit
3.6B USD
Operating Expenses
-1.6B USD
Operating Income
2B USD
Other Expenses
-420.5m USD
Net Income
1.6B USD
Fundamental Scores

CMG Profitability Score
Profitability Due Diligence

Chipotle Mexican Grill Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Positive 3Y Average ROIC
Positive ROIC
65/100
Profitability
Score

Chipotle Mexican Grill Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

CMG Solvency Score
Solvency Due Diligence

Chipotle Mexican Grill Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
69/100
Solvency
Score

Chipotle Mexican Grill Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CMG Price Targets Summary
Chipotle Mexican Grill Inc

Wall Street analysts forecast CMG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CMG is 60.84 USD with a low forecast of 46.4 USD and a high forecast of 76.65 USD.

Lowest
Price Target
46.4 USD
14% Downside
Average
Price Target
60.84 USD
13% Upside
Highest
Price Target
76.65 USD
42% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Chipotle Mexican Grill Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for CMG is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

CMG Insider Trading
Buy and sell transactions by insiders

CMG News

Other Videos
What is the Intrinsic Value of one CMG stock?

The intrinsic value of one CMG stock under the Base Case scenario is 35.56 USD.

Is CMG stock undervalued or overvalued?

Compared to the current market price of 53.93 USD, Chipotle Mexican Grill Inc is Overvalued by 34%.

Back to Top