Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
28.75 USD49.75 USD67.18 USD
-33.93%
49.75 USDCurrent price is 33.9% below the base model value.
C
Consumer CyclicalRestaurantsUnited States
CMG.US · Chipotle Mexican Grill, Inc.
NYQ · US · USD
Latest price32.87 USD
30D-3.69%
Vs. base value+20.5%
Research summary
CMG.US latest organized financial period shows revenue grew +5.41% YoY and net income grew +0.11% YoY. Current price is about 32.87 USD, while the model base case is about 27.28 USD; the current price sits +20.5% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue12B USD
Net income2B USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price32.87 USD
Base value27.28 USD
Vs. base+20.5%
Price date2026/04/28
19.20 USD27.28 USD33.69 USD
+20.49%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
26.16 USD42.32 USD55.14 USD
-22.33%
42.32 USDCurrent price is 22.3% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth10.6%
Current price implies roughly 10.6% annualized FCF growth.
10.6%Current price implies roughly 10.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
12.23 USD12.23 USD12.23 USD
+169%
12.23 USDCurrent price is 168.8% above the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 12B USD | 2B USD | 1B USD | 1.14 |
| 2024/12/30 | Annual | 11B USD | 2B USD | 2B USD | 1.11 |
| 2023/12/30 | Annual | 10B USD | 1B USD | 1B USD | 0.89 |
| 2022/12/30 | Annual | 9B USD | 899M USD | 844M USD | 0.64 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement