|
Market Closed -
NYSE
01:02:49 03/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 32.91 USD | +3.20% |
|
+15.84% | -11.05% |
| 10-30 | Starbucks CEO Says Turnaround Is Ahead of Schedule | MT |
| 10-30 | Starbucks CEO Is Focused on Growth Plan, Fundamentals | MT |
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 | 41,630 | - | - |
| Change | - | -21.8% | 63.18% | 31.01% | -40.5% | -14.91% | - | - |
| Enterprise Value (EV) 1 | 48,372 | 38,079 | 62,204 | 81,479 | 48,574 | 46,309 | 46,205 | 45,861 |
| Change | - | -21.28% | 63.36% | 30.99% | -40.38% | -4.66% | -0.22% | -0.74% |
| P/E | 76.3x | 43.3x | 51.6x | 54.3x | 32.5x | 30.7x | 25x | 21.9x |
| PBR | 21.7x | 16.4x | 20.7x | 22.7x | 17.5x | 16.2x | 19.2x | 11.5x |
| PEG | - | 1.1x | 1.3x | 2.2x | 12.03x | -5.02x | 1.1x | 1.5x |
| Capitalization / Revenue | 6.52x | 4.45x | 6.36x | 7.27x | 4.1x | 3.2x | 2.89x | 2.64x |
| EV / Revenue | 6.41x | 4.41x | 6.3x | 7.2x | 4.07x | 3.56x | 3.21x | 2.9x |
| EV / EBITDA | 41.9x | 26x | 32.8x | 36x | 20.8x | 20.9x | 17.9x | 15.8x |
| EV / EBIT | 53.8x | 32.3x | 39.5x | 42.2x | 24.6x | 25.6x | 21.5x | 18.8x |
| EV / FCF | 57.6x | 45.1x | 50.9x | 53.9x | 33.6x | 30.7x | 28.9x | 26.5x |
| FCF Yield | 1.74% | 2.22% | 1.97% | 1.86% | 2.98% | 3.26% | 3.46% | 3.77% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.458 | 0.6408 | 0.8868 | 1.11 | 1.14 | 1.07 | 1.317 | 1.506 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 7,547 | 8,635 | 9,872 | 11,314 | 11,926 | 12,999 | 14,382 | 15,794 |
| EBITDA 1 | 1,153 | 1,464 | 1,896 | 2,265 | 2,333 | 2,216 | 2,583 | 2,899 |
| EBIT 1 | 898.7 | 1,177 | 1,577 | 1,930 | 1,972 | 1,812 | 2,148 | 2,444 |
| Net income 1 | 653 | 899.1 | 1,229 | 1,534 | 1,536 | 1,366 | 1,638 | 1,831 |
| Net Debt 1 | -815.4 | -384 | -560.6 | -748.5 | -350.5 | 4,679 | 4,575 | 4,231 |
| Reference price 2 | 34.96 | 27.75 | 45.74 | 60.30 | 37.00 | 32.91 | 32.91 | 32.91 |
| Nbr of stocks (in thousands) | 1,406,770 | 1,386,056 | 1,372,233 | 1,363,639 | 1,322,278 | 1,264,975 | - | - |
| Announcement Date | 08/02/22 | 07/02/23 | 06/02/24 | 04/02/25 | 03/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.8x | 3.46x | 20.31x | -.--% | 40.34B | |
| 20.17x | 7.89x | 14.29x | 2.91% | 183B | |
| 46.31x | 3.62x | 23.48x | 2.43% | 118B | |
| 25.34x | 1.28x | 12.56x | 2.19% | 57.32B | |
| 16.65x | 6.07x | 18.01x | 1.93% | 42.41B | |
| 14.94x | 3.79x | 11.89x | 3.56% | 25.22B | |
| 19.58x | 1.99x | 12.04x | 2.96% | 24.91B | |
| 15.54x | 1.11x | 7.34x | 2.59% | 15.59B | |
| 29.84x | 0.94x | 12.1x | 0.88% | 14.23B | |
| 35.15x | 1.54x | 12.96x | 0.67% | 12.48B | |
| Average | 25.33x | 3.17x | 14.50x | 2.01% | 53.33B | |
| Weighted average by Cap. | 27.17x | 4.75x | 16.38x | 2.34% |
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
