|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.79 USD | -2.73% |
|
-11.90% | -11.38% |
| 08-05 | Mexican jalapenos tied to Salmonella outbreak in 27 US states | RE |
| 08-05 | Qdoba Received Jalapeños Linked to Salmonella Outbreak, FDA Says | DJ |
Company Valuation: Chipotle Mexican Grill, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 49,188 | 38,463 | 62,765 | 82,227 | 48,924 | 41,493 | - | - |
| Change | - | -21.8% | 63.18% | 31.01% | -40.5% | -15.19% | - | - |
| Enterprise Value (EV) 1 | 48,372 | 38,079 | 62,204 | 81,479 | 48,574 | 44,867 | 46,561 | 46,324 |
| Change | - | -21.28% | 63.36% | 30.99% | -40.38% | -7.63% | 3.78% | -0.51% |
| P/E | 76.3x | 43.3x | 51.6x | 54.3x | 32.5x | 29.1x | 24.1x | 20.8x |
| PBR | 21.7x | 16.4x | 20.7x | 22.7x | 17.5x | 16.7x | 14.1x | 11.8x |
| PEG | - | 1.1x | 1.3x | 2.2x | 12.03x | -22.69x | 1.2x | 1.3x |
| Capitalization / Revenue | 6.52x | 4.45x | 6.36x | 7.27x | 4.1x | 3.19x | 2.88x | 2.61x |
| EV / Revenue | 6.41x | 4.41x | 6.3x | 7.2x | 4.07x | 3.45x | 3.23x | 2.92x |
| EV / EBITDA | 41.9x | 26x | 32.8x | 36x | 20.8x | 19.5x | 17.6x | 15.7x |
| EV / EBIT | 53.8x | 32.3x | 39.5x | 42.2x | 24.6x | 23.6x | 20.9x | 18.5x |
| EV / FCF | 57.6x | 45.1x | 50.9x | 53.9x | 33.6x | 27.8x | 28.2x | 25.8x |
| FCF Yield | 1.74% | 2.22% | 1.97% | 1.86% | 2.98% | 3.6% | 3.54% | 3.88% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.458 | 0.6408 | 0.8868 | 1.11 | 1.14 | 1.125 | 1.36 | 1.577 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 7,547 | 8,635 | 9,872 | 11,314 | 11,926 | 13,019 | 14,419 | 15,871 |
| EBITDA 1 | 1,153 | 1,464 | 1,896 | 2,265 | 2,333 | 2,297 | 2,653 | 2,958 |
| EBIT 1 | 898.7 | 1,177 | 1,577 | 1,930 | 1,972 | 1,902 | 2,227 | 2,497 |
| Net income 1 | 653 | 899.1 | 1,229 | 1,534 | 1,536 | 1,443 | 1,701 | 1,932 |
| Net Debt 1 | -815.4 | -384 | -560.6 | -748.5 | -350.5 | 3,374 | 5,068 | 4,831 |
| Reference price 2 | 34.96 | 27.75 | 45.74 | 60.30 | 37.00 | 32.79 | 32.79 | 32.79 |
| Nbr of stocks (in thousands) | 1,406,770 | 1,386,056 | 1,372,233 | 1,363,639 | 1,322,278 | 1,265,418 | - | - |
| Announcement Date | 2/8/22 | 2/7/23 | 2/6/24 | 2/4/25 | 2/3/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.14x | 3.45x | 19.53x | -.--% | 41.49B | |
| 21.44x | 8.28x | 14.95x | 2.73% | 194B | |
| 18.53x | 5.73x | 16.71x | 1.99% | 41.14B | |
| 16.88x | 3.84x | 11.93x | 3.49% | 25.77B | |
| 16.22x | 1.19x | 7.81x | 2.49% | 16.49B | |
| 18.44x | 3.16x | 14.73x | 2.27% | 11.61B | |
| 29.18x | 2.44x | - | 0.81% | 6.8B | |
| 18.18x | 1.96x | 8.02x | 4.38% | 5.1B | |
| 26.71x | 5.59x | 16.06x | 1.08% | 3.18B | |
| 64.48x | 1.68x | 12.32x | -.--% | 2.87B | |
| Average | 25.92x | 3.73x | 13.56x | 1.92% | 34.87B | |
| Weighted average by Cap. | 21.83x | 6.28x | 15.02x | 2.3% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CMG Stock
- Valuation Chipotle Mexican Grill, Inc.
Select your edition
All financial news and data tailored to specific country editions
