Three independent discounted-cash-flow-style models value Chipotle Mexican Grill, Inc. every trading day. 1 of 3 currently price CMG above its market price.
| Free Cash Flow model | $-139.85 |
| Excess Profit model | $-135.98 |
| Residual Earnings model | $35.41 |
| Dividend Discount model | — |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +54.0% |
| Net debt / EBITDA | -0.2× |
| Gross margin | +25.4% |
| Revenue CAGR | +11.4% |
| Cash conversion | 1.4× |
| Dividend yield | — |
| Buyback yield | +2.3% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open CMG in StockKitty