Chipotle Mexican Grill, Inc. — CMG
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $34.09 | $45.08B | 29.9 | 25.1 | 15.9% | 13.9% | - | 15.7 |
Latest Headlines
- · Chipotle launches upgraded rewards program
- · Chipotle Mexican Grill (CMG) Outperforms Broader Market: What You Need to Know
- · Chipotle has updated its rewards program
- · Should Investors Be Drawn to the Cheap Valuation of Darden Stock?
- · CHIPOTLE RELAUNCHES REWARDS WITH "REWARDS ON REPEAT," DELIVERING MORE VALUE WITHOUT TRADE-OFFS
- · Chipotle overhauls rewards system
Revenue & Net Income
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $5,985M | $356M | $12.74 | 2024-02-03 03:17:10 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $7,547M | $653M | $0.65 | 2026-02-06 08:33:06 | 26.1% | 83.5% | -94.9% |
| 2 | 2022-12-31 | $8,635M | $899M | $0.65 | 2026-04-13 08:41:48 | 14.4% | 37.7% | 0.0% |
| 3 | 2023-12-31 | $9,872M | $1,229M | $0.89 | 2026-04-13 08:41:48 | 14.3% | 36.7% | 38.1% |
| 4 | 2024-12-31 | $11,314M | $1,534M | $1.12 | 2026-04-13 08:41:48 | 14.6% | 24.9% | 25.6% |
| 5 | 2025-12-31 | $11,926M | $1,536M | $1.15 | 2026-04-13 08:41:48 | 5.4% | 0.1% | 2.7% |
| 6 | TTM 2025-12-31 | $11,926M | $1,536M | $1.14 | 2026-02-05 08:32:09 | 0.0% | 0.0% | -0.9% |
EPS
Forecasts
Y/Y % Change
CMG Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 26.1% | 14.4% | 14.3% | 14.6% | 5.4% | 8.3% | 10.9% | 13.4% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
| EPS Growth (%) | 83.5% | 37.7% | 36.7% | 24.9% | 0.1% | -1.8% | 19.3% | 28.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 15 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|
| 2022 | $8.6B | $6.3B | $564.2M | $564.2M | $286.8M |
| 2023 | $9.9B | $7.0B | $633.6M | $633.6M | $319.4M |
| 2024 | $11.3B | $8.0B | $697.5M | $697.5M | $335.0M |
| 2025 | $11.9B | $8.5B | $652.0M | $652.0M | $361.4M |
| TTM | $11.9B | $8.5B | $652.0M | $652.0M | $361.4M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|
| 2023 | 14.33 | 10.83 | 12.30 | 12.30 | 11.35 |
| 2024 | 14.61 | 14.28 | 10.09 | 10.09 | 4.90 |
| 2025 | 5.41 | 7.25 | -6.52 | -6.52 | 7.87 |
| TTM | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
No unmapped expenses.
Segment Performance
SEGMENTS v2025-09-09 · 2026-04-13 08:41 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
| Year | Food And Beverage Rev | Delivery Service Rev | Total Rev |
|---|---|---|---|
| 2023 | 19.5B | 0.13B | 19.6B |
| 2024 | 22.3B | 0.13B | 22.4B |
| 2025 | 23.5B | 0.12B | 23.6B |
| TTM | 91.5B | 0.50B | 92B |
| % of Total (TTM) | 99.5% | 0.5% | 100% |
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $9,282M |
| 1 | Cash | $699M |
| 2 | Total Liabilities | $6,060M |
| 3 | Total Debt | $4,980M |
| 4 | Total Equity | $3,222M |
| 5 | Debt to Equity Ratio | 1.55 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $34.09 | 4.3% | Nicks Growth: 20% Nick's Expected Margin: 13% FINVIZ Growth: 12% |
Nicks: 43 Finviz: 20 |
Nick's: 5.580 | 3.8 | 29.9 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.14 EPS | TTM | $48.93 | 43.5% | $22.88 | -32.9% |
| $1.14 EPS | 2026 | $48.93 | 43.5% | $22.88 | -32.9% |
| $1.36 EPS | 2027 | $58.38 | 71.2% | $27.29 | -19.9% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 17.49% | 15.85% | 17.47% | 15.96% | 1.90% | 1.96% | 15.89% | 13.95% | 25.2% | 20.9% |
| 3 Years | 17.49% | 15.85% | 17.47% | 15.96% | 1.90% | 1.96% | 15.89% | 13.95% | 25.2% | 20.9% |
| 5 Years | 17.49% | 15.85% | 17.47% | 15.96% | 1.90% | 1.96% | 15.89% | 13.95% | 25.2% | 20.9% |
| 10 Years | 17.49% | 15.85% | 17.47% | 15.96% | 1.90% | 1.96% | 15.89% | 13.95% | 25.2% | 20.9% |