Chipotle Mexican Grill Inc
XETRA:C9F

Watchlist Manager
Chipotle Mexican Grill Inc Logo
Chipotle Mexican Grill Inc
XETRA:C9F
Watchlist
Price: 734.7 EUR 342.59% Market Closed
Market Cap: 20.6B EUR

Intrinsic Value

C9F price has not been updated for more than 3 years. This may indicate that the stock has been delisted.

The intrinsic value of one C9F stock under the Base Case scenario is 596.59 EUR. Compared to the current market price of 734.7 EUR, Chipotle Mexican Grill Inc is Overvalued by 19%.

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

C9F Intrinsic Value
596.59 EUR
Overvaluation 19%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Chipotle Mexican Grill Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about C9F?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is C9F valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Chipotle Mexican Grill Inc.

Explain Valuation
Compare C9F to

Fundamental Analysis

Chipotle Mexican Grill Inc
XETRA:C9F
US
Hotels, Restaurants & Leisure
Market Cap
20.6B EUR
IPO
Jan 26, 2006
US
Hotels, Restaurants & Leisure
Market Cap
20.6B EUR
IPO
Jan 26, 2006
Price
€
$
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
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.

Regulatory and brand damage from any renewed food safety concerns could significantly undermine Chipotle’s premium fast-casual positioning and stall its ongoing traffic recovery.

Continued wage pressures and staffing bottlenecks in key markets threaten to inflate labor costs faster than menu price increases, potentially limiting profitability improvements.

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.

A rapidly expanding digital ordering ecosystem, combined with a robust rewards program, has boosted both average check size and customer frequency, paving the way for higher-margin growth across channels.

The company’s disciplined approach to store expansion, focusing on suburban and drive-thru “Chipotlane” formats, promises to unlock new revenue streams while maintaining a relatively low capital expenditure profile.

Show More Less
How do you feel about CMG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Chipotle Mexican Grill Inc

Current Assets 1.8B
Cash & Short-Term Investments 1.4B
Receivables 205.5m
Other Current Assets 147m
Non-Current Assets 7.5B
Long-Term Investments 376.4m
PP&E 7B
Intangibles 21.9m
Other Non-Current Assets 130.6m
Current Liabilities 1.2B
Accounts Payable 260.2m
Accrued Liabilities 683.1m
Other Current Liabilities 206.7m
Non-Current Liabilities 4.9B
Other Non-Current Liabilities 4.9B
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
11.8B USD
Cost of Revenue
-8.1B USD
Gross Profit
3.6B USD
Operating Expenses
-1.7B USD
Operating Income
2B USD
Other Expenses
-414.2m USD
Net Income
1.5B USD
Fundamental Scores

C9F Profitability Score
Profitability Due Diligence

Chipotle Mexican Grill Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Positive 3Y Average ROIC
Positive ROIC
64/100
Profitability
Score

Chipotle Mexican Grill Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

C9F 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
Short-Term Solvency
Long-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

C9F Price Targets Summary
Chipotle Mexican Grill Inc

Wall Street analysts forecast C9F stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for C9F is 819.88 EUR with a low forecast of 629.01 EUR and a high forecast of 1 057.81 EUR.

Lowest
Price Target
629.01 EUR
14% Downside
Average
Price Target
819.88 EUR
12% Upside
Highest
Price Target
1 057.81 EUR
44% 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

C9F News

Other Videos
What is the Intrinsic Value of one C9F stock?

The intrinsic value of one C9F stock under the Base Case scenario is 596.59 EUR.

Is C9F stock undervalued or overvalued?

Compared to the current market price of 734.7 EUR, Chipotle Mexican Grill Inc is Overvalued by 19%.

Back to Top