AAPL 192.14 -3.2 (-1.64%)MSFT 117.58 -2.46 (-2.05%)FB 164.73 -1.32 (-0.79%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.26 -6.63 (-3.61%)WBA 62.56 -1.01 (-1.59%)GOOG 1205.94 -25.16 (-2.04%)PIH 5.45 -0.16 (-2.85%)
AAPL 192.14 -3.2 (-1.64%)MSFT 117.58 -2.46 (-2.05%)FB 164.73 -1.32 (-0.79%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.26 -6.63 (-3.61%)WBA 62.56 -1.01 (-1.59%)GOOG 1205.94 -25.16 (-2.04%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Unlevered

Chipotle Mexican Grill Inc. Quote

Chipotle Mexica (CMG)

672.55 2.4 Consumer Cyclical
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data CMG Quote Chipotle Me

Balance Sheet Data CMG Quote Chipotle Me

Weighted Average Cost Of Capital CMG Quote Chipotle Me

Share Price $ 672.55
Diluted Shares Outstanding 30
Cost of Debt
Tax Rate 34.0
After-tax Cost of Debt 3.1
Risk Free Rate
Market Risk Premium
Cost of Equity 6.71
Total Debt 0.00
Total Equity 18,831.40
Total Capital 18,831.40
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash 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) 645.84
Terminal Value 23,919.82
Present Value of Terminal Value 17,295.61

Intrinsic Value CMG Quote Chipotle Me

Enterprise Value 19,540
Net Debt -677
Equity Value 20,217
Shares Outstanding 28
Equity Value Per Share 722

Results Unlevered DCF CMG Quote Chipotle Me