Chipotle Mexican Grill, Inc

CMG
CMG logo

Statistics

$48.17Share Price
$37.00 Fair Value green dot
30.19% Price vs Fair Value green dot
$66.3 BMarket Cap
14.4%3yr Avg Revenue Growth
13.3%Projected Sales Growth Next Year
15.5%Free Cash Flow ROIC
check markRising Revenues
check markRecurring Revenues
plus signBrand Moat

Stock Research and Updates

Research Article

Chipotle Is The Best Brand In The 'Fast Casual' Restaurant Space green dot

Updates

A Delicious Q2 For Chipotle
Q1 Updates For Visa, Chipotle, and ServiceNow
Looking At Reports From Celsius, CrowdStrike, and Chipotle
Quick Look At Reports From ServiceNow, Chipotle, and Harmony

Fair Value Calculation Assumptions

Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for Chipotle Mexican Grill, Inc (CMG) is $37.00.

14.0%Free Cash Flow Margin
11.0%Discount Rate / Required Rate of Return
11.1%Average Annual Revenue Growth (Years 1-5)
-1.0%Average Annual Share Dilution (Years 1-5)
7.8%Average Annual Revenue Growth (Years 6-10)
-1.0%Average Annual Share Dilution (Years 6-10)
6.0%Terminal Growth Rate
$35.59Sum of Discounted Free Cash Flows
$1.08Net "Excess" Cash/Debt Per Share
$37.00Fair Value Estimate (rounded)

Watch List

WDAY -14.66%
VEEV 10.18%
PSTG -9.24%
INTU 12.14%
CMG 30.19%
RDDT -3.84%
NTNX 14.13%
CRWD 71.52%
SE 19.77%
SNOW 2.45%
APPF 3.69%

Buy List

PINS -38.39%
ASML -27.09%
SEMR -42.13%
TSM -45.61%
ZETA -36.33%
GOOG -52.81%
NYAX -34.93%
MSFT -33.01%
ODD -33.41%
ASR -30.64%
FLYW -42.71%
HRMY -61.01%
GLBE -29.48%
YOU -34.88%
ABNB -36.69%
MELI -27.66%
ADBE -45.75%

Hold List

VTEX -20.00%
CELH 48.96%
TOST 14.30%
CPNG -19.28%
HIMS -22.20%
PAYC -21.97%
MNDY 6.61%
ZS 23.37%
V -8.70%
ADSK -3.90%
NOW -6.74%
FTNT -5.75%
TEAM -11.07%