|
Real-time Estimate
Cboe BZX
13:24:25 2026-08-27 EDT
|
5-day change | 1st Jan Change | ||
| 37.06 USD | -0.74% |
|
+5.17% | +0.31% |
| 08-24 | Baird Downgrades Chipotle Mexican Grill to Neutral From Outperform, Price Target is $40 | MT |
| 08-20 | Global markets live: Merck, Moderna, Walmart, Target, Chipotle… |  |
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 | 47,251 | - | - |
| Change | - | -21.8% | 63.18% | 31.01% | -40.5% | -3.42% | - | - |
| Enterprise Value (EV) 1 | 48,372 | 38,079 | 62,204 | 81,479 | 48,574 | 52,470 | 52,437 | 52,202 |
| Change | - | -21.28% | 63.36% | 30.99% | -40.38% | 8.02% | -0.06% | -0.45% |
| P/E | 76.3x | 43.3x | 51.6x | 54.3x | 32.5x | 33.2x | 27.4x | 23.6x |
| PBR | 21.7x | 16.4x | 20.7x | 22.7x | 17.5x | 19x | 16.1x | 13.4x |
| PEG | - | 1.1x | 1.3x | 2.2x | 12.03x | -27.33x | 1.3x | 1.5x |
| Capitalization / Revenue | 6.52x | 4.45x | 6.36x | 7.27x | 4.1x | 3.63x | 3.28x | 2.97x |
| EV / Revenue | 6.41x | 4.41x | 6.3x | 7.2x | 4.07x | 4.03x | 3.64x | 3.29x |
| EV / EBITDA | 41.9x | 26x | 32.8x | 36x | 20.8x | 22.8x | 19.8x | 17.6x |
| EV / EBIT | 53.8x | 32.3x | 39.5x | 42.2x | 24.6x | 27.6x | 23.5x | 20.9x |
| EV / FCF | 57.6x | 45.1x | 50.9x | 53.9x | 33.6x | 32.6x | 31.8x | 29x |
| FCF Yield | 1.74% | 2.22% | 1.97% | 1.86% | 2.98% | 3.07% | 3.15% | 3.45% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.458 | 0.6408 | 0.8868 | 1.11 | 1.14 | 1.126 | 1.362 | 1.583 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 7,547 | 8,635 | 9,872 | 11,314 | 11,926 | 13,022 | 14,421 | 15,884 |
| EBITDA 1 | 1,153 | 1,464 | 1,896 | 2,265 | 2,333 | 2,299 | 2,653 | 2,961 |
| EBIT 1 | 898.7 | 1,177 | 1,577 | 1,930 | 1,972 | 1,903 | 2,228 | 2,501 |
| Net income 1 | 653 | 899.1 | 1,229 | 1,534 | 1,536 | 1,442 | 1,702 | 1,934 |
| Net Debt 1 | -815.4 | -384 | -560.6 | -748.5 | -350.5 | 5,219 | 5,187 | 4,951 |
| Reference price 2 | 34.96 | 27.75 | 45.74 | 60.30 | 37.00 | 37.34 | 37.34 | 37.34 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.16x | 4.03x | 22.82x | -.--% | 47.25B | |
| 20.83x | 8.09x | 14.63x | 2.81% | 189B | |
| 19.1x | 5.83x | 17.1x | 1.94% | 42.14B | |
| 17.92x | 4.03x | 12.53x | 3.25% | 27.64B | |
| 16.01x | 1.16x | 7.61x | 2.52% | 16.16B | |
| 18.12x | 3.12x | 14.54x | 2.31% | 11.4B | |
| 29.83x | 2.47x | - | 0.81% | 6.77B | |
| 18.25x | 2.04x | 8.33x | 4.21% | 5.31B | |
| 25.69x | 5.43x | 15.61x | 1.13% | 3.06B | |
| Average | 22.10x | 4.02x | 14.14x | 2.11% | 38.73B | |
| Weighted average by Cap. | 21.92x | 6.24x | 15.47x | 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
