AAPL 195.95 -0.4 (-0.20%)MSFT 133.45 +0.52 (+0.39%)FB 188.78 +0.08 (+0.04%)ZNGA 5.91 -0.04 (-0.59%)NVDA 151.96 -0.17 (-0.11%)WBA 53.16 +0.06 (+0.12%)GOOG 1086.06 +0.02 (+0.00%)PIH 5.3 0 (0.00%)
AAPL 195.95 -0.4 (-0.20%)MSFT 133.45 +0.52 (+0.39%)FB 188.78 +0.08 (+0.04%)ZNGA 5.91 -0.04 (-0.59%)NVDA 151.96 -0.17 (-0.11%)WBA 53.16 +0.06 (+0.12%)GOOG 1086.06 +0.02 (+0.00%)PIH 5.3 0 (0.00%)

Discounted Cash Flow (DCF) Analysis Levered

Chipotle Mexican Grill Inc. Quote

Chipotle Mexica (CMG)

732.17 -0.66 Consumer Cyclical
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow CMG Quote Chipotle Me

Weighted Average Cost Of Capital CMG Quote Chipotle Me

Share Price $ 732.17
Diluted Shares Outstanding 32
Cost of Debt
Tax Rate 41.0
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 7.76
Total Debt 0.00
Total Equity 21,965.10
Total Capital 21,965.10
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash Flow CMG Quote Chipotle Me

Terminal Value CMG Quote Chipotle Me

Growth in perpetuity method:
Long term growth rate
WACC (%) 7.8
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value CMG Quote Chipotle Me

Enterprise Value -
Net Debt -418
Equity Value -
Shares Outstanding 30
Equity Value Per Share -

Results Levered DCF CMG Quote Chipotle Me