AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)
AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)

Discounted Cash Flow (DCF) Analysis Levered

Chipotle Mexican Grill Inc. Quote

Chipotle Mexica (CMG)

514.64 3.31 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 $ 514.64
Diluted Shares Outstanding 31
Cost of Debt
Tax Rate 36.2
After-tax Cost of Debt 3.1
Risk Free Rate
Market Risk Premium
Cost of Equity 6.71
Total Debt 0.00
Total Equity 14,924.56
Total Capital 14,924.56
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 (%) 6.7
Free cash flow (t+1) 562.04
Terminal Value 20,816.44
Present Value of Terminal Value 15,051.66

Intrinsic Value CMG Quote Chipotle Me

Enterprise Value 16,901
Net Debt -509
Equity Value 17,410
Shares Outstanding 29
Equity Value Per Share 600

Results Levered DCF CMG Quote Chipotle Me