Chipotle Mexican Grill, Inc.

Chipotle Mexican Grill, Inc.

CMGยทNYSE

$28.75

-1.7%
Consumer CyclicalRestaurants

Chipotle Mexican Grill, Inc., together with its subsidiaries, owns and operates Chipotle Mexican Grill restaurants. As of February 15, 2022, it owned and operated approximately 3,000 restaurants in the United States, Canada, the United Kingdom, France, Germany, and rest of Europe. The company was founded in 1993 and is headquartered in Newport Beach, California.

At a Glance

Live Snapshot
Market Cap$36.88B
EPS1.1500
P/E Ratio25.00
Earnings Date07/29/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 25.0).

Valuation inputs: P/E 25.0, earnings yield +4.0%, momentum -1.7%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +54.3%, ROIC +19.0%).

Profitability stack: net margin +12.9%, ROE +54.3%, ROIC +19.0%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +68.5%, momentum -1.7%, net margin +12.9%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

cmg

Chipotle Mexican Grill, Inc. Market vs Earnings Trajectory

CMG ยท NYSE

Loading price and EPS data...

Chipotle Mexican Grill, Inc.

Chipotle Mexican Grill, Inc. Fair Value Envelope

CMG ยท NYSE

Our analysis suggests that CMG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $28.75, this represents a potential HIDDEN relative to our calculated worth for Chipotle Mexican Grill, Inc..

Intrinsic Value
Current Price: $28.75
3Y+77.0%
5Y+360.0%
10Y+7272.0%
3Y+38.0%
5Y+99.0%
10Y+205.0%
3Y+71.0%
5Y+332.0%
10Y+6595.0%
3Y+60.0%
5Y+218.0%
10Y+505.0%
3Y+72.0%
5Y+398.0%
10Y+1501.0%
3Y+30.0%
5Y+50.0%
10Y+344.0%
Chipotle Mexican Grill, Inc.

Chipotle Mexican Grill, Inc. Profit Bridge

CMG ยท NYSE
Revenue11.93B
Cost of Goods Sold (8.90B)
Gross Profit3.03B
Operating Expenses (1.01B)
Operating Income2.01B
Interest Expense (0.00)
Other Income/Expense-3.29M
Pretax Income2.01B
Income Tax (473.76M)
Net Income1.54B
Net Income
1.54B

Profitability Analysis

Gross Margin

25.4%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

16.9%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

12.9%

Strong net margins indicate efficient operations and favorable tax/interest management.

Effective Tax Rate

23.6%

Moderate tax rate typical for most corporations. Represents standard tax burden on profits.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

25.38%
Gross Profit Margin
-5%
3Y+6.0%
5Y+46.0%
10Y+99.0%
16.88%
Operating Profit Margin
3Y+26.0%
5Y+248.0%
10Y+1806.0%
12.88%
Net Profit Margin
-5%
3Y+24.0%
5Y+117.0%
10Y+2092.0%
54.26%
Return on Equity
29%
3Y+43.0%
5Y+208.0%
10Y+3217.0%
17.07%
Return on Assets
2%
3Y+32.0%
5Y+187.0%
10Y+1408.0%
18.97%
Return on Invested Capital
8%
3Y+34.0%
5Y+251.0%
10Y+1517.0%
CMG

Chipotle Mexican Grill, Inc. Cash Conversion Engine

CMG ยท NYSE
Net Income1.54B
Depreciation & Amortization361.38M
Stock-Based Compensation119.54M
Change in Working Capital6.50M
Others11.26M
Capital Expenditures-666.34M
Free Cash Flow1.45B

Cash Flow Quality Analysis

FCF Conversion Rate

94.3%

Strong cash conversion. Most reported earnings translate into actual cash flow, suggesting solid fundamentals.

CapEx Intensity

31.5%

Moderate capital requirements typical of many stable businesses. Healthy balance between reinvestment and cash generation.

FCF Growth Trend

-4.2%

Flat FCF growth. Stable but not expandingโ€”monitor for signs of business maturity or temporary headwinds.

Working Capital Impact

+$6.50M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Solid cash generation: Positive free cash flow with reasonable earnings quality provides financial flexibility for growth investments, debt reduction, or shareholder returns.

cmg

Chipotle Mexican Grill, Inc. Funding & Solvency Profile

CMG ยท NYSE
Cash & Cash Equivalents246.64M
Net Receivables94.93M
Inventory44.69M
Other Current Assets126.28M
Total Current Assets1 B
Property, Plant & Equipment7.38B
Goodwill & Intangible Assets21.94M
Long-Term Investments159.49M
Other Non-Current Assets102.48M
Total Non-Current Assets8 B
Total Assets
8.80B

Financial Health Analysis

Current Ratio

0.92x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

2.66x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-100034000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

13% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

cmg

Chipotle Mexican Grill, Inc. Street Expectations Map

CMG ยท NYSE

Wall Street analysts project that CMG stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 43.72, with estimates ranging from a low of 36.00 to a high of 52.00.

Lowest Target
36.00
25.22%
Consensus Target
43.72
52.07%
Highest Target
52.00
80.87%

The consensus 1-year price target stands at 43.72, with estimates ranging from a low of 36.00 to a high of 52.00.

Analyst Consensus Analysis

Upside Potential

+52.1%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

36.6% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

cmg

Chipotle Mexican Grill, Inc. Insider Positioning

CMG ยท NYSE

During the last 12 months, insiders have sold $15.09M worth of CMG shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

132.1K

5.00M

Net Activity

-5.0M

-$5.00M

6-9 Months

Bought

0

0.00

Sold

61.9K

2.15M

Net Activity

-2.1M

-$2.15M

9-12 Months

Bought

0

0.00

Sold

152.0K

7.94M

Net Activity

-7.9M

-$7.94M

Top Buyers

No buying activity

Top Sellers

1
GCE

Garner Curtis E

Officer: Pres, Chief Strgy & Tech Off

292.7K sharesโ€ข6 transactions

$12.60M

2
EI

Eskenazi Ilene

Officer: Chief Human Resources Officer

26.6K sharesโ€ข1 transactions

$1.15M

3
BS

Boatwright Scott

Officer: Chief Executive Officer

19.0K sharesโ€ข1 transactions

$997K

4
FP

Filikrushel Patricia

Director

5.4K sharesโ€ข2 transactions

$229K

5
HRS

Hickenlooper Robin S

Director

2.3K sharesโ€ข1 transactions

$115K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $15.09M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Insider Participation

High Selling

5 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

No Dividend Yield Data

CMG has not reported any dividend yield values in the available annual periods.

ย 

cmg Dividend History

CMG
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%