Intrinsic value of Chipotle Mexican Grill Cl - CMG

Previous Close

$345.34

  Intrinsic Value

$722.11

stock screener

  Rating & Target

str. buy

+109%

  Value-price divergence*

-44%

Previous close

$345.34

 
Intrinsic value

$722.11

 
Up/down potential

+109%

 
Rating

str. buy

 
Value-price divergence*

-44%

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of CMG stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 9.9

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -13.26
  28.20
  25.88
  23.79
  21.91
  20.22
  18.70
  17.33
  16.10
  14.99
  13.99
  13.09
  12.28
  11.55
  10.90
  10.31
  9.78
  9.30
  8.87
  8.48
  8.13
  7.82
  7.54
  7.28
  7.06
  6.85
  6.67
  6.50
  6.35
  6.21
  6.09
Revenue, $m
  3,904
  5,005
  6,300
  7,799
  9,508
  11,431
  13,568
  15,920
  18,482
  21,252
  24,225
  27,396
  30,760
  34,314
  38,053
  41,975
  46,079
  50,364
  54,830
  59,481
  64,319
  69,350
  74,577
  80,010
  85,656
  91,524
  97,624
  103,969
  110,570
  117,441
  124,596
Variable operating expenses, $m
 
  4,153
  5,228
  6,471
  7,889
  9,483
  11,256
  13,207
  15,332
  17,629
  20,095
  22,723
  25,513
  28,461
  31,562
  34,816
  38,219
  41,773
  45,478
  49,336
  53,349
  57,521
  61,857
  66,363
  71,046
  75,913
  80,973
  86,236
  91,711
  97,410
  103,345
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  3,870
  4,153
  5,228
  6,471
  7,889
  9,483
  11,256
  13,207
  15,332
  17,629
  20,095
  22,723
  25,513
  28,461
  31,562
  34,816
  38,219
  41,773
  45,478
  49,336
  53,349
  57,521
  61,857
  66,363
  71,046
  75,913
  80,973
  86,236
  91,711
  97,410
  103,345
Operating income, $m
  35
  851
  1,072
  1,328
  1,620
  1,947
  2,312
  2,713
  3,150
  3,623
  4,130
  4,673
  5,247
  5,853
  6,490
  7,159
  7,859
  8,590
  9,352
  10,145
  10,971
  11,829
  12,720
  13,647
  14,610
  15,611
  16,651
  17,733
  18,859
  20,031
  21,252
EBITDA, $m
  181
  1,015
  1,278
  1,582
  1,929
  2,319
  2,753
  3,230
  3,749
  4,311
  4,914
  5,558
  6,240
  6,961
  7,720
  8,515
  9,348
  10,217
  11,123
  12,067
  13,048
  14,068
  15,129
  16,231
  17,376
  18,567
  19,804
  21,092
  22,431
  23,824
  25,276
Interest expense (income), $m
  0
  0
  6
  13
  22
  31
  42
  54
  67
  82
  97
  114
  131
  150
  170
  191
  213
  236
  260
  285
  311
  338
  366
  395
  426
  457
  490
  524
  560
  597
  635
Earnings before tax, $m
  39
  851
  1,066
  1,315
  1,598
  1,916
  2,270
  2,659
  3,083
  3,541
  4,033
  4,559
  5,115
  5,702
  6,320
  6,968
  7,646
  8,354
  9,092
  9,860
  10,660
  11,491
  12,354
  13,252
  14,184
  15,153
  16,161
  17,209
  18,300
  19,435
  20,617
Tax expense, $m
  16
  230
  288
  355
  431
  517
  613
  718
  832
  956
  1,089
  1,231
  1,381
  1,540
  1,706
  1,881
  2,065
  2,256
  2,455
  2,662
  2,878
  3,102
  3,336
  3,578
  3,830
  4,091
  4,363
  4,646
  4,941
  5,247
  5,566
Net income, $m
  23
  622
  778
  960
  1,166
  1,399
  1,657
  1,941
  2,251
  2,585
  2,944
  3,328
  3,734
  4,163
  4,614
  5,087
  5,582
  6,099
  6,637
  7,198
  7,782
  8,388
  9,019
  9,674
  10,354
  11,062
  11,798
  12,563
  13,359
  14,187
  15,050

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  418
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  2,026
  2,061
  2,595
  3,212
  3,916
  4,708
  5,588
  6,557
  7,612
  8,753
  9,977
  11,283
  12,669
  14,132
  15,672
  17,288
  18,978
  20,743
  22,583
  24,498
  26,491
  28,562
  30,716
  32,953
  35,278
  37,695
  40,208
  42,821
  45,540
  48,369
  51,316
Adjusted assets (=assets-cash), $m
  1,608
  2,061
  2,595
  3,212
  3,916
  4,708
  5,588
  6,557
  7,612
  8,753
  9,977
  11,283
  12,669
  14,132
  15,672
  17,288
  18,978
  20,743
  22,583
  24,498
  26,491
  28,562
  30,716
  32,953
  35,278
  37,695
  40,208
  42,821
  45,540
  48,369
  51,316
Revenue / Adjusted assets
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
  2.428
Average production assets, $m
  1,261
  1,617
  2,035
  2,519
  3,071
  3,692
  4,383
  5,142
  5,970
  6,864
  7,825
  8,849
  9,935
  11,083
  12,291
  13,558
  14,883
  16,267
  17,710
  19,212
  20,775
  22,400
  24,089
  25,843
  27,667
  29,562
  31,533
  33,582
  35,714
  37,933
  40,245
Working capital, $m
  240
  -230
  -290
  -359
  -437
  -526
  -624
  -732
  -850
  -978
  -1,114
  -1,260
  -1,415
  -1,578
  -1,750
  -1,931
  -2,120
  -2,317
  -2,522
  -2,736
  -2,959
  -3,190
  -3,431
  -3,680
  -3,940
  -4,210
  -4,491
  -4,783
  -5,086
  -5,402
  -5,731
Total debt, $m
  0
  176
  383
  622
  895
  1,203
  1,544
  1,920
  2,329
  2,772
  3,247
  3,754
  4,292
  4,859
  5,457
  6,084
  6,739
  7,424
  8,138
  8,881
  9,654
  10,458
  11,294
  12,162
  13,064
  14,002
  14,977
  15,990
  17,045
  18,143
  19,287
Total liabilities, $m
  624
  800
  1,007
  1,246
  1,519
  1,827
  2,168
  2,544
  2,953
  3,396
  3,871
  4,378
  4,916
  5,483
  6,081
  6,708
  7,363
  8,048
  8,762
  9,505
  10,278
  11,082
  11,918
  12,786
  13,688
  14,626
  15,601
  16,614
  17,669
  18,767
  19,911
Total equity, $m
  1,402
  1,262
  1,588
  1,966
  2,397
  2,881
  3,420
  4,013
  4,659
  5,357
  6,106
  6,905
  7,753
  8,649
  9,592
  10,580
  11,615
  12,695
  13,821
  14,993
  16,212
  17,480
  18,798
  20,167
  21,590
  23,069
  24,607
  26,206
  27,870
  29,602
  31,406
Total liabilities and equity, $m
  2,026
  2,062
  2,595
  3,212
  3,916
  4,708
  5,588
  6,557
  7,612
  8,753
  9,977
  11,283
  12,669
  14,132
  15,673
  17,288
  18,978
  20,743
  22,583
  24,498
  26,490
  28,562
  30,716
  32,953
  35,278
  37,695
  40,208
  42,820
  45,539
  48,369
  51,317
Debt-to-equity ratio
  0.000
  0.140
  0.240
  0.320
  0.370
  0.420
  0.450
  0.480
  0.500
  0.520
  0.530
  0.540
  0.550
  0.560
  0.570
  0.580
  0.580
  0.580
  0.590
  0.590
  0.600
  0.600
  0.600
  0.600
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
Adjusted equity ratio
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612
  0.612

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  23
  622
  778
  960
  1,166
  1,399
  1,657
  1,941
  2,251
  2,585
  2,944
  3,328
  3,734
  4,163
  4,614
  5,087
  5,582
  6,099
  6,637
  7,198
  7,782
  8,388
  9,019
  9,674
  10,354
  11,062
  11,798
  12,563
  13,359
  14,187
  15,050
Depreciation, amort., depletion, $m
  146
  164
  206
  254
  309
  371
  440
  516
  599
  689
  785
  885
  994
  1,108
  1,229
  1,356
  1,488
  1,627
  1,771
  1,921
  2,078
  2,240
  2,409
  2,584
  2,767
  2,956
  3,153
  3,358
  3,571
  3,793
  4,024
Funds from operations, $m
  457
  785
  984
  1,214
  1,476
  1,770
  2,098
  2,458
  2,850
  3,274
  3,728
  4,213
  4,728
  5,271
  5,843
  6,443
  7,070
  7,725
  8,408
  9,119
  9,859
  10,628
  11,427
  12,258
  13,121
  14,018
  14,951
  15,921
  16,930
  17,981
  19,075
Change in working capital, $m
  108
  -51
  -60
  -69
  -79
  -88
  -98
  -108
  -118
  -127
  -137
  -146
  -155
  -163
  -172
  -180
  -189
  -197
  -205
  -214
  -223
  -231
  -240
  -250
  -260
  -270
  -281
  -292
  -304
  -316
  -329
Cash from operations, $m
  349
  836
  1,044
  1,283
  1,554
  1,859
  2,196
  2,566
  2,968
  3,401
  3,865
  4,359
  4,882
  5,435
  6,015
  6,623
  7,259
  7,922
  8,614
  9,333
  10,082
  10,860
  11,668
  12,508
  13,381
  14,288
  15,231
  16,213
  17,234
  18,297
  19,404
Maintenance CAPEX, $m
  0
  -126
  -162
  -203
  -252
  -307
  -369
  -438
  -514
  -597
  -686
  -782
  -885
  -994
  -1,108
  -1,229
  -1,356
  -1,488
  -1,627
  -1,771
  -1,921
  -2,078
  -2,240
  -2,409
  -2,584
  -2,767
  -2,956
  -3,153
  -3,358
  -3,571
  -3,793
New CAPEX, $m
  -259
  -356
  -418
  -484
  -552
  -621
  -690
  -759
  -828
  -895
  -960
  -1,024
  -1,087
  -1,148
  -1,208
  -1,267
  -1,326
  -1,384
  -1,443
  -1,502
  -1,563
  -1,625
  -1,689
  -1,755
  -1,824
  -1,895
  -1,970
  -2,049
  -2,132
  -2,219
  -2,311
Cash from investing activities, $m
  327
  -482
  -580
  -687
  -804
  -928
  -1,059
  -1,197
  -1,342
  -1,492
  -1,646
  -1,806
  -1,972
  -2,142
  -2,316
  -2,496
  -2,682
  -2,872
  -3,070
  -3,273
  -3,484
  -3,703
  -3,929
  -4,164
  -4,408
  -4,662
  -4,926
  -5,202
  -5,490
  -5,790
  -6,104
Free cash flow, $m
  676
  354
  464
  595
  750
  931
  1,136
  1,368
  1,626
  1,909
  2,219
  2,552
  2,911
  3,293
  3,699
  4,127
  4,578
  5,050
  5,544
  6,060
  6,598
  7,157
  7,739
  8,344
  8,973
  9,626
  10,305
  11,010
  11,743
  12,506
  13,299
Issuance/(repayment) of debt, $m
  0
  176
  207
  240
  273
  307
  342
  376
  409
  443
  475
  507
  538
  568
  598
  627
  656
  685
  714
  743
  773
  804
  835
  868
  902
  938
  975
  1,014
  1,055
  1,098
  1,143
Issuance/(repurchase) of shares, $m
  -838
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  -836
  176
  207
  240
  273
  307
  342
  376
  409
  443
  475
  507
  538
  568
  598
  627
  656
  685
  714
  743
  773
  804
  835
  868
  902
  938
  975
  1,014
  1,055
  1,098
  1,143
Total cash flow (excl. dividends), $m
  -160
  530
  671
  835
  1,023
  1,238
  1,478
  1,744
  2,035
  2,352
  2,694
  3,059
  3,448
  3,861
  4,296
  4,754
  5,233
  5,735
  6,258
  6,803
  7,371
  7,961
  8,575
  9,212
  9,875
  10,564
  11,280
  12,024
  12,798
  13,604
  14,443
Retained Cash Flow (-), $m
  726
  -278
  -326
  -378
  -431
  -485
  -539
  -593
  -646
  -698
  -749
  -799
  -848
  -896
  -942
  -989
  -1,034
  -1,080
  -1,126
  -1,172
  -1,220
  -1,268
  -1,318
  -1,369
  -1,423
  -1,479
  -1,538
  -1,599
  -1,664
  -1,732
  -1,804
Prev. year cash balance distribution, $m
 
  418
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  670
  344
  457
  593
  753
  939
  1,151
  1,389
  1,654
  1,944
  2,260
  2,600
  2,965
  3,354
  3,765
  4,199
  4,655
  5,132
  5,631
  6,151
  6,693
  7,257
  7,843
  8,452
  9,085
  9,742
  10,425
  11,134
  11,872
  12,639
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  643
  315
  398
  488
  584
  681
  778
  868
  950
  1,019
  1,073
  1,110
  1,127
  1,126
  1,105
  1,067
  1,013
  945
  867
  782
  692
  602
  514
  430
  353
  284
  224
  172
  130
  95
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

Chipotle Mexican Grill, Inc., together with its subsidiaries, develops and operates Chipotle Mexican Grill restaurants. As of December 31, 2016, the company operated 2,198 Chipotle restaurants throughout the United States, as well as 29 international Chipotle restaurants; and 23 restaurants with non-Chipotle concepts. The company was founded in 1993 and is based in Denver, Colorado.

FINANCIAL RATIOS  of  Chipotle Mexican Grill Cl (CMG)

Valuation Ratios
P/E Ratio 432.6
Price to Sales 2.5
Price to Book 7.1
Price to Tangible Book
Price to Cash Flow 28.5
Price to Free Cash Flow 110.5
Growth Rates
Sales Growth Rate -13.3%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 0.8%
Cap. Spend. - 3 Yr. Gr. Rate 5.3%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 1%
Ret/ On Assets - 3 Yr. Avg. 12.9%
Return On Total Capital 1.3%
Ret/ On T. Cap. - 3 Yr. Avg. 16.5%
Return On Equity 1.3%
Return On Equity - 3 Yr. Avg. 16.5%
Asset Turnover 1.6
Profitability Ratios
Gross Margin 20.3%
Gross Margin - 3 Yr. Avg. 28.4%
EBITDA Margin 4.7%
EBITDA Margin - 3 Yr. Avg. 14.9%
Operating Margin 0.9%
Oper. Margin - 3 Yr. Avg. 11.7%
Pre-Tax Margin 1%
Pre-Tax Margin - 3 Yr. Avg. 11.8%
Net Profit Margin 0.6%
Net Profit Margin - 3 Yr. Avg. 7.3%
Effective Tax Rate 41%
Eff/ Tax Rate - 3 Yr. Avg. 39%
Payout Ratio 0%

CMG stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the CMG stock intrinsic value calculation we used $3904 million for the last fiscal year's total revenue generated by Chipotle Mexican Grill Cl. The default revenue input number comes from 2016 income statement of Chipotle Mexican Grill Cl. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our CMG stock valuation model: a) initial revenue growth rate of 28.2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for CMG is calculated based on our internal credit rating of Chipotle Mexican Grill Cl, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Chipotle Mexican Grill Cl.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of CMG stock the variable cost ratio is equal to 83%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for CMG stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for Chipotle Mexican Grill Cl.

Corporate tax rate of 27% is the nominal tax rate for Chipotle Mexican Grill Cl. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the CMG stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for CMG are equal to 32.3%.

Life of production assets of 10 years is the average useful life of capital assets used in Chipotle Mexican Grill Cl operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for CMG is equal to -4.6%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $1402 million for Chipotle Mexican Grill Cl - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 28.582 million for Chipotle Mexican Grill Cl is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Chipotle Mexican Grill Cl at the current share price and the inputted number of shares is $9.9 billion.

RELATED COMPANIES Price Int.Val. Rating
TACO Del Taco Resta 12.31 13.85  hold
FRGI Fiesta Restaur 18.45 31.46  str.buy
BOJA Bojangles' 15.50 16.15  hold
LOCO El Pollo Loco 13.00 20.26  buy
JACK Jack in the Bo 94.62 11.00  str.sell
HABT Habit Restaura 17.25 3.28  str.sell
PBPB Potbelly 12.05 5.36  str.sell
PNRA Panera Bread C 314.93 156.80  str.sell
EAT Brinker Intern 36.22 12.13  str.sell

COMPANY NEWS

▶ Ackman is two weeks away from cashing in on chemical investment   [04:35PM  American City Business Journals]
▶ Analysts Sour On Goldman, Dig Caterpillar, Mixed On Blue Apron   [04:22PM  Investor's Business Daily]
▶ Chipotle: All That Bad Buzz Is Adding Up   [03:13PM  Barrons.com]
▶ What Investors Missed in the Market This Week   [Jul-22-17 03:24PM  Motley Fool]
▶ Should You Bite on Chipotle? Seriously?   [02:00PM  TheStreet.com]
▶ General Electric and Chipotle fall while Capital One climbs   [Jul-21-17 05:52PM  Associated Press]
▶ Business events scheduled for the coming week   [02:22PM  Associated Press]
▶ Sick Of Bad News About Chipotle?   [02:22PM  Barrons.com]
▶ The Market In 5 Minutes   [09:22AM  Benzinga]
▶ [$$] Over 100 Report Being Sickened at Virginia Chipotle   [12:51AM  The Wall Street Journal]
▶ [$$] Over 100 Report Being Sickened at Virginia Chipotle   [10:34AM  The Wall Street Journal]
▶ "Fast Money" final trades: T, TBT, and more   [Jul-19-17 05:59PM  CNBC Videos]
▶ Chipotle, IBM Divide Analysts; 2 IBD 50 Stocks Targeted   [04:34PM  Investor's Business Daily]
▶ Chipotle shares tumble after customers get sick at Virginia restaurant   [01:35PM  American City Business Journals]
▶ Short Sellers Win On Chipotle Outbreak   [01:34PM  Investopedia]
Stock chart of CMG Financial statements of CMG Annual reports of CMG
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.