|
Market Closed -
NYSE
00:03:47 18/09/2026 +04
|
After hours 04:00:00 | |||
| 33.51 USD | -0.50% |
|
33.23 | -0.84% |
| 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 |  |
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 | 42,404 | - | - |
| Change | - | -21.8% | 63.18% | 31.01% | -40.5% | -13.33% | - | - |
| Enterprise Value (EV) 1 | 48,372 | 38,079 | 62,204 | 81,479 | 48,574 | 47,619 | 47,582 | 47,340 |
| Change | - | -21.28% | 63.36% | 30.99% | -40.38% | -1.97% | -0.08% | -0.51% |
| P/E | 76.3x | 43.3x | 51.6x | 54.3x | 32.5x | 29.7x | 24.5x | 20.8x |
| PBR | 21.7x | 16.4x | 20.7x | 22.7x | 17.5x | 17.1x | 14.4x | 12x |
| PEG | - | 1.1x | 1.3x | 2.2x | 12.03x | -25.89x | 1.1x | 1.2x |
| Capitalization / Revenue | 6.52x | 4.45x | 6.36x | 7.27x | 4.1x | 3.26x | 2.94x | 2.67x |
| EV / Revenue | 6.41x | 4.41x | 6.3x | 7.2x | 4.07x | 3.66x | 3.3x | 2.98x |
| EV / EBITDA | 41.9x | 26x | 32.8x | 36x | 20.8x | 20.7x | 17.9x | 16x |
| EV / EBIT | 53.8x | 32.3x | 39.5x | 42.2x | 24.6x | 25x | 21.3x | 18.9x |
| EV / FCF | 57.6x | 45.1x | 50.9x | 53.9x | 33.6x | 30.1x | 29x | 26.1x |
| FCF Yield | 1.74% | 2.22% | 1.97% | 1.86% | 2.98% | 3.33% | 3.44% | 3.84% |
| 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 | 33.51 | 33.51 | 33.51 |
| 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 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.74x | 3.66x | 20.7x | -.--% | 42.4B | |
| 19.41x | 7.63x | 13.8x | 3.02% | 176B | |
| 16.3x | 5.38x | 16.06x | 2.21% | 37.05B | |
| 16.56x | 3.82x | 11.88x | 3.52% | 25.56B | |
| 13.99x | 1x | 6.55x | 2.87% | 14.08B | |
| 15.63x | 2.82x | 13.13x | 2.68% | 9.85B | |
| 29.13x | 2.41x | - | 0.83% | 6.76B | |
| 19.52x | 2.11x | 8.57x | 4.01% | 5.49B | |
| Average | 20.04x | 3.60x | 12.95x | 2.39% | 39.63B | |
| Weighted average by Cap. | 20.05x | 5.88x | 14.41x | 2.51% |
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
