Valuation Chipotle Mexican Grill, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-09-15			5-day change	1st Jan Change
597.21 ^MXN	-5.33%		-1.94%	-10.46%

09-16	Restaurant Industry Faces Tough Macro Backdrop, With Favorable Views on Certain Big Companies, Seaport Says	MT
09-16	Wall Street's Rate Reckoning

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	42,619	-	-
Change	-	-21.8%	63.18%	31.01%	-40.5%	-12.89%	-	-
Enterprise Value (EV) ¹	48,372	38,079	62,204	81,479	48,574	47,834	47,797	47,556
Change	-	-21.28%	63.36%	30.99%	-40.38%	-1.52%	-0.08%	-0.5%
P/E	76.3x	43.3x	51.6x	54.3x	32.5x	29.9x	24.6x	20.9x
PBR	21.7x	16.4x	20.7x	22.7x	17.5x	17.2x	14.5x	12.1x
PEG	-	1.1x	1.3x	2.2x	12.03x	-26.06x	1.1x	1.2x
Capitalization / Revenue	6.52x	4.45x	6.36x	7.27x	4.1x	3.27x	2.95x	2.68x
EV / Revenue	6.41x	4.41x	6.3x	7.2x	4.07x	3.67x	3.31x	2.99x
EV / EBITDA	41.9x	26x	32.8x	36x	20.8x	20.8x	18x	16x
EV / EBIT	53.8x	32.3x	39.5x	42.2x	24.6x	25.1x	21.4x	19x
EV / FCF	57.6x	45.1x	50.9x	53.9x	33.6x	30.2x	29.2x	26.2x
FCF Yield	1.74%	2.22%	1.97%	1.86%	2.98%	3.31%	3.43%	3.82%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.458	0.6408	0.8868	1.11	1.14	1.127	1.369	1.614
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7,547	8,635	9,872	11,314	11,926	13,027	14,436	15,907
EBITDA ¹	1,153	1,464	1,896	2,265	2,333	2,301	2,656	2,965
EBIT ¹	898.7	1,177	1,577	1,930	1,972	1,905	2,229	2,499
Net income ¹	653	899.1	1,229	1,534	1,536	1,443	1,710	1,962
Net Debt ¹	-815.4	-384	-560.6	-748.5	-350.5	5,215	5,177	4,936
Reference price ²	34.96	27.75	45.74	60.30	37.00	33.68	33.68	33.68
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MCDONALD'S CORPORATION	19.74x	7.74x	13.99x	2.97%	179B
CHIPOTLE MEXICAN GRILL, INC.	30.91x	3.78x	21.43x	-.--%	44.07B
YUM! BRANDS, INC.	16.9x	5.53x	16.53x	2.13%	38.42B
RESTAURANT BRANDS INTERNATIONAL INC.	17.06x	3.9x	12.12x	3.41%	26.33B
YUM CHINA HOLDINGS, INC.	14.11x	1.01x	6.61x	2.85%	14.19B
DOMINO'S PIZZA INC.	16.32x	2.9x	13.52x	2.56%	10.28B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	29.76x	2.46x	-	0.81%	6.93B
AMERICANA RESTAURANTS INTERNATIONAL PLC	19.31x	2.11x	8.57x	4.01%	5.49B
Average	20.51x	3.68x	13.25x	2.34%	40.57B
Weighted average by Cap.	20.55x	5.97x	14.73x	2.46%