investorscraft@gmail.com

Intrinsic ValueChipotle Mexican Grill, Inc. (C9F.DE)

Previous Close32.75
Intrinsic Value
Upside potential
Previous Close
32.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chipotle Mexican Grill operates in the fast-casual dining segment, specializing in fresh, customizable Mexican-inspired cuisine. The company’s revenue model is driven by company-owned restaurants, with a focus on high-quality ingredients, efficient service, and a scalable store format. Chipotle differentiates itself through its 'Food With Integrity' philosophy, emphasizing sustainably sourced ingredients, which appeals to health-conscious and environmentally aware consumers. The firm’s strategic locations—including end-caps, in-line, and free-standing units—optimize foot traffic and brand visibility. Chipotle holds a strong market position in the U.S., where it dominates the fast-casual Mexican food niche, competing with both traditional quick-service restaurants and higher-end dining options. Its limited international presence, primarily in Canada and Europe, offers growth potential but remains a secondary focus. The company’s direct ownership of stores ensures operational control and consistency, while its lack of franchising minimizes revenue-sharing complexities. Chipotle’s digital sales and gift card programs further diversify its revenue streams, enhancing customer engagement and repeat business.

Revenue Profitability And Efficiency

Chipotle reported revenue of €11.31 billion, with net income of €1.53 billion, reflecting robust profitability in the competitive restaurant sector. The diluted EPS of €1.11 underscores efficient earnings distribution across its outstanding shares. Operating cash flow of €2.11 billion indicates strong operational performance, though capital expenditures of €-593.6 million highlight ongoing investments in store expansion and technology. The company’s asset-light model and disciplined cost management contribute to its high margins relative to peers.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by its scalable restaurant model and premium pricing strategy. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. Chipotle’s reinvestment into digital ordering and kitchen automation aims to further enhance throughput and labor productivity, positioning it for sustained earnings growth.

Balance Sheet And Financial Health

Chipotle maintains a healthy balance sheet with €748.5 million in cash and equivalents, providing liquidity for operations and growth initiatives. Total debt of €4.54 billion is manageable given its strong cash flow generation. The absence of dividends allows the company to prioritize debt reduction and reinvestment, reinforcing its financial flexibility.

Growth Trends And Dividend Policy

Chipotle’s growth is driven by new store openings, digital sales expansion, and menu innovation. The company does not pay dividends, opting instead to reinvest profits into growth and share repurchases. Comparable sales growth remains a key metric, supported by pricing power and operational improvements. International expansion, though modest, presents a long-term opportunity.

Valuation And Market Expectations

With a market cap of €76.21 billion and a beta of 1.24, Chipotle is valued as a high-growth player in the consumer cyclical sector. Investors likely anticipate continued market share gains and margin expansion, pricing in premium execution and brand resilience. The stock’s volatility reflects sensitivity to macroeconomic trends affecting discretionary spending.

Strategic Advantages And Outlook

Chipotle’s strategic advantages include its strong brand equity, supply chain control, and digital integration. The outlook remains positive, with growth levers such as menu diversification, delivery partnerships, and international scaling. Risks include labor cost inflation and competitive pressures, but the company’s operational discipline positions it well for sustained success.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount