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
US
CMG.US · CHIPOTLE MEXICAN GRILL INC
US · US
Latest price32.87 USD
30D-3.32%
Vs. base value+21.6%
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 27.04 USD; the current price sits +21.6% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. 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: 2026/04/29 · Updated: 2026/04/29 15:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price32.87 USD
Base value27.04 USD
Vs. base+21.6%
Price date2026/04/29
18.95 USD27.04 USD33.45 USD
+21.56%
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.
11.75 USD11.75 USD11.75 USD
+180%
11.75 USDCurrent price is 179.7% above the base model value.
Updated: 2026/04/29 15:25
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 12B USD | 2B USD | - | 1B USD | 1.14 | - |
| 2024/12/31 | Annual | 11B USD | 2B USD | - | 2B USD | 1.11 | - |
| 2023/12/31 | Annual | 10B USD | 1B USD | - | 1B USD | 44.34 | - |
| 2022/12/31 | Annual | 9B USD | 899M USD | - | 844M USD | 32.04 | - |
| 2021/12/31 | Annual | 8B USD | 653M USD | - | 840M USD | 22.9 | - |
Ad placement