
Find out why Chipotle Mexican Grill's -31.5% return over the last year is lagging behind its peers.
A Discounted Cash Flow, or DCF, model estimates what a company could be worth today by projecting its future cash flows and then discounting those back to a single present value figure.
For Chipotle Mexican Grill, the model used is a 2 Stage Free Cash Flow to Equity approach, based on free cash flow in dollars and expressed per share. The latest twelve month free cash flow is about $1.46b. Simply Wall St uses analyst forecasts for the early years, then extends those estimates further out. In this case, projected free cash flow for 2030 is $2.53b, with a series of annual projections between 2026 and 2035 underpinning the calculation.
On this basis, the DCF model arrives at an estimated intrinsic value of about $35.20 per share. Compared with the recent share price of $34.09, the model suggests Chipotle Mexican Grill trades at roughly a 3.2% discount. This is a small gap and is well within the usual margin of error for this kind of model.
Result: ABOUT RIGHT
Chipotle Mexican Grill is fairly valued according to our Discounted Cash Flow (DCF), but this can change at a moment's notice. Track the value in your watchlist or portfolio and be alerted on when to act.
For a profitable company, the P/E ratio is a straightforward way to link what you pay per share to the earnings that each share generates. It gives you a quick sense of how many dollars investors are willing to pay today for one dollar of current earnings.
What counts as a "normal" or "fair" P/E depends on how the market views the company’s growth prospects and risks. Higher expected growth and lower perceived risk tend to support higher P/E multiples, while slower growth or higher uncertainty usually line up with lower P/E levels.
Chipotle Mexican Grill currently trades on a P/E of 28.9x. That is above the Hospitality industry average of 21.5x, but below the peer group average of 37.2x. Simply Wall St’s proprietary Fair Ratio for Chipotle Mexican Grill is 26.1x. This Fair Ratio aims to capture what a reasonable P/E might look like after considering factors such as earnings growth, industry, profit margins, market cap and company specific risks.
Because the Fair Ratio blends these fundamentals, it can be more tailored than a simple comparison with peers or the broad industry, which may not share the same growth or risk profile. With the current P/E modestly above the 26.1x Fair Ratio, the shares screen as slightly overvalued on this measure.
Result: OVERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 18 top founder-led companies.
Earlier it was mentioned that there is an even better way to understand valuation, so Narratives are a simple way for you to turn your view of Chipotle Mexican Grill into a story that links assumptions about future revenue, earnings and margins to a fair value, then compares that fair value to the current price to help you decide whether the stock looks attractive or expensive.
On Simply Wall St, Narratives sit in the Community page and give you an easy tool to plug in or adopt assumptions. Instead of just looking at a single P/E or DCF output, you follow a clear chain from business story to forecast to valuation that automatically refreshes when new earnings, news or analyst numbers arrive.
For Chipotle Mexican Grill, one investor might choose a more optimistic Narrative that lines up with a fair value around US$54.79 and assumes revenue growth of about 13.2%, steady profit margins of roughly 13.0% and a future P/E near 38.6x. Another investor might prefer a cautious Narrative closer to US$34.00 that uses revenue growth of about 9.8%, profit margins around 11.9% and a future P/E near 28.7x. Comparing each Narrative fair value with the current US$34.09 share price makes the trade off between those views clear.
For Chipotle Mexican Grill however, we will make it really easy for you with previews of two leading Chipotle Mexican Grill Narratives:
🐂 Chipotle Mexican Grill Bull Case
Fair value in this bullish Narrative: US$44.09 per share
Implied discount to that fair value at US$34.09: about 22.7%
Revenue growth assumption: about 10.3% a year
🐻 Chipotle Mexican Grill Bear Case
Fair value in this bearish Narrative: US$34.00 per share
Implied premium to that fair value at US$34.09: about 0.3%
Revenue growth assumption: about 9.8% a year
Once you have a sense of which Narrative feels closer to your own assumptions on Chipotle Mexican Grill, you can adjust the inputs, compare the implied fair values with the current US$34.09 share price and decide where the balance of risk and potential return sits for you as an investor. To see how these results tie into long-term growth, risks, and valuation, check out the full range of community narratives for Chipotle Mexican Grill on Simply Wall St. Add the company to your watchlist or portfolio so you'll be alerted when the story evolves.
Do you think there's more to the story for Chipotle Mexican Grill? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com