Valuation Chipotle Mexican Grill, Inc.

Equities

Market Closed - Nyse Other stock markets 20:00:03 12/03/2026 GMT			5-day change	1st Jan Change
32.56 ^USD	-3.81%		-12.14%	-12.00%

02-27	Restaurants emerge as bright spot for US job growth as consumers seek treats	RE
02-24	Mediterranean restaurant chain Cava forecasts annual sales above estimates	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	49,188	38,463	62,765	82,227	48,924	42,407	-	-
Change	-	-21.8%	63.18%	31.01%	-40.5%	-13.32%	-	-
Enterprise Value (EV) ¹	48,372	38,079	62,204	81,479	48,574	41,968	41,910	41,930
Change	-	-21.28%	63.36%	30.99%	-40.38%	-13.6%	-0.14%	0.05%
P/E ratio	76.3x	43.3x	51.6x	54.3x	32.5x	28.6x	23.8x	19.9x
PBR	21.7x	16.4x	20.7x	22.7x	17.5x	13.9x	12.1x	10.3x
PEG	-	1.1x	1.3x	2.2x	12.03x	∞x	1.2x	1x
Capitalization / Revenue	6.52x	4.45x	6.36x	7.27x	4.1x	3.27x	2.94x	2.64x
EV / Revenue	6.41x	4.41x	6.3x	7.2x	4.07x	3.24x	2.91x	2.61x
EV / EBITDA	41.9x	26x	32.8x	36x	20.8x	18.1x	15.6x	13.6x
EV / EBIT	53.8x	32.3x	39.5x	42.2x	24.6x	21.9x	18.5x	15.9x
EV / FCF	57.6x	45.1x	50.9x	53.9x	33.6x	29.7x	25.5x	21.1x
FCF Yield	1.74%	2.22%	1.97%	1.86%	2.98%	3.37%	3.92%	4.73%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.458	0.6408	0.8868	1.11	1.14	1.14	1.368	1.64
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7,547	8,635	9,872	11,314	11,926	12,959	14,400	16,085
EBITDA ¹	1,153	1,464	1,896	2,265	2,333	2,316	2,692	3,081
EBIT ¹	898.7	1,177	1,577	1,930	1,972	1,918	2,260	2,637
Net income ¹	653	899.1	1,229	1,534	1,536	1,487	1,751	2,015
Net Debt ¹	-815.4	-384	-560.6	-748.5	-350.5	-439.2	-496.5	-477
Reference price ²	34.96	27.75	45.74	60.30	37.00	32.56	32.56	32.56
Nbr of stocks (in thousands)	1,406,770	1,386,056	1,372,233	1,363,639	1,322,278	1,302,423	-	-
Announcement Date	08/02/22	07/02/23	06/02/24	04/02/25	03/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHIPOTLE MEXICAN GRILL, INC.	28.56x	3.24x	18.12x	-.--%	42.41B
MCDONALD'S CORPORATION	24.7x	9.4x	17.04x	2.3%	230B
YUM! BRANDS, INC.	23.93x	6.08x	17.75x	1.93%	43.8B
RESTAURANT BRANDS INTERNATIONAL INC.	18.27x	3.79x	11.74x	3.59%	24.98B
YUM CHINA HOLDINGS, INC.	18.01x	1.38x	8.86x	2.14%	18.44B
DOMINO'S PIZZA INC.	19.92x	3.4x	15.93x	2%	13.32B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	31.59x	-	-	0.73%	6.39B
WINGSTOP INC.	41.4x	7.76x	22.4x	0.68%	5.31B
AMERICANA RESTAURANTS INTERNATIONAL PLC	15.63x	1.57x	6.61x	5.16%	4B
SHAKE SHACK INC.	63.48x	2.02x	13.82x	-.--%	3.49B
Average	28.55x	4.29x	14.70x	1.85%	39.22B
Weighted average by Cap.	24.74x	7.22x	16.40x	2.03%