Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

Common Stock Valuation Ratios (Price Multiples)

Microsoft Excel

Current Valuation Ratios

Chipotle Mexican Grill Inc., current price multiples

Microsoft Excel
Chipotle Mexican Grill Inc. Airbnb Inc. Booking Holdings Inc. Carnival Corp. & plc McDonald’s Corp. Starbucks Corp. Consumer Services Consumer Discretionary
Selected Financial Data
Current share price (P) $2,869.11
No. shares of common stock outstanding 27,421,169
Growth rate (g) 28.81%
 
Earnings per share (EPS) $44.81
Next year expected EPS $57.72
Operating profit per share $56.81
Sales per share $360.00
Book value per share (BVPS) $111.67
Valuation Ratios (Price Multiples)
Price to earnings (P/E) 64.03 20.93 27.21 23.19 24.05 26.71 32.43
Price to next year expected earnings 49.71 27.25 17.89 11.12 20.97 27.38
Price-earnings-growth (PEG) 2.22 0.52 0.21 0.98 1.76
Price to operating profit (P/OP) 50.50 66.07 20.00 9.46 16.86 16.90 21.48 27.72
Price to sales (P/S) 7.97 10.11 5.46 0.86 7.70 2.76 4.91 2.53
Price to book value (P/BV) 25.69 12.28 2.69 228.91 9.73

Based on: 10-K (reporting date: 2023-12-31).

If the company price multiple is lower then the price multiple of benchmark then company stock is relatively undervalued.
Otherwise, if the company price multiple is higher then the price multiple of benchmark then company stock is relatively overvalued.


Historical Valuation Ratios (Summary)

Chipotle Mexican Grill Inc., historical price multiples

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Price to earnings (P/E) 58.48 49.37 67.03 122.20 67.72
Price to operating profit (P/OP) 46.13 38.25 54.38 149.82 53.42
Price to sales (P/S) 7.28 5.14 5.80 7.26 4.24
Price to book value (P/BV) 23.47 18.74 19.05 21.52 14.09

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Chipotle Mexican Grill Inc. P/E ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Chipotle Mexican Grill Inc. P/OP ratio decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Chipotle Mexican Grill Inc. P/S ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Chipotle Mexican Grill Inc. P/BV ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Price to Earnings (P/E)

Chipotle Mexican Grill Inc., historical P/E calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 27,421,169 27,621,847 28,031,948 28,144,065 27,767,965
Selected Financial Data (US$)
Net income (in thousands) 1,228,737 899,101 652,984 355,766 350,158
Earnings per share (EPS)2 44.81 32.55 23.29 12.64 12.61
Share price1, 3 2,620.48 1,606.91 1,561.48 1,544.66 854.01
Valuation Ratio
P/E ratio4 58.48 49.37 67.03 122.20 67.72
Benchmarks
P/E Ratio, Competitors5
Airbnb Inc. 20.59 44.53
Booking Holdings Inc. 31.09 29.87 86.68 1,696.44 14.16
Carnival Corp. & plc 11.04
McDonald’s Corp. 25.23 31.22 24.15 33.31 25.99
Starbucks Corp. 29.09 34.26 30.95 118.26 27.63
P/E Ratio, Sector
Consumer Services 28.83 58.56 156.09 21.41
P/E Ratio, Industry
Consumer Discretionary 33.22 49.21 42.77 90.47 37.76

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
EPS = Net income ÷ No. shares of common stock outstanding
= 1,228,737,000 ÷ 27,421,169 = 44.81

3 Closing price as at the filing date of Chipotle Mexican Grill Inc. Annual Report.

4 2023 Calculation
P/E ratio = Share price ÷ EPS
= 2,620.48 ÷ 44.81 = 58.48

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Chipotle Mexican Grill Inc. P/E ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

Price to Operating Profit (P/OP)

Chipotle Mexican Grill Inc., historical P/OP calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 27,421,169 27,621,847 28,031,948 28,144,065 27,767,965
Selected Financial Data (US$)
Income from operations (in thousands) 1,557,813 1,160,403 804,943 290,164 443,958
Operating profit per share2 56.81 42.01 28.72 10.31 15.99
Share price1, 3 2,620.48 1,606.91 1,561.48 1,544.66 854.01
Valuation Ratio
P/OP ratio4 46.13 38.25 54.38 149.82 53.42
Benchmarks
P/OP Ratio, Competitors5
Airbnb Inc. 65.01 46.78 232.24
Booking Holdings Inc. 22.85 17.91 40.46 12.89
Carnival Corp. & plc 10.57 10.08
McDonald’s Corp. 18.35 20.58 17.59 21.51 17.27
Starbucks Corp. 20.44 24.35 26.68 70.29 24.39
P/OP Ratio, Sector
Consumer Services 23.19 30.53 48.78 17.18
P/OP Ratio, Industry
Consumer Discretionary 28.40 27.91 43.67 67.75 29.48

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Operating profit per share = Income from operations ÷ No. shares of common stock outstanding
= 1,557,813,000 ÷ 27,421,169 = 56.81

3 Closing price as at the filing date of Chipotle Mexican Grill Inc. Annual Report.

4 2023 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 2,620.48 ÷ 56.81 = 46.13

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Chipotle Mexican Grill Inc. P/OP ratio decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Price to Sales (P/S)

Chipotle Mexican Grill Inc., historical P/S calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 27,421,169 27,621,847 28,031,948 28,144,065 27,767,965
Selected Financial Data (US$)
Revenue (in thousands) 9,871,649 8,634,652 7,547,061 5,984,634 5,586,369
Sales per share2 360.00 312.60 269.23 212.64 201.18
Share price1, 3 2,620.48 1,606.91 1,561.48 1,544.66 854.01
Valuation Ratio
P/S ratio4 7.28 5.14 5.80 7.26 4.24
Benchmarks
P/S Ratio, Competitors5
Airbnb Inc. 9.95 10.04 16.64 37.16
Booking Holdings Inc. 6.24 5.35 9.22 14.73 4.57
Carnival Corp. & plc 0.96 1.18 11.73 3.74 1.59
McDonald’s Corp. 8.38 8.32 7.85 8.20 7.43
Starbucks Corp. 3.34 3.49 4.47 4.67 3.75
P/S Ratio, Sector
Consumer Services 5.30 5.31 7.36 8.64 4.29
P/S Ratio, Industry
Consumer Discretionary 2.59 2.26 3.57 3.76 2.31

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Sales per share = Revenue ÷ No. shares of common stock outstanding
= 9,871,649,000 ÷ 27,421,169 = 360.00

3 Closing price as at the filing date of Chipotle Mexican Grill Inc. Annual Report.

4 2023 Calculation
P/S ratio = Share price ÷ Sales per share
= 2,620.48 ÷ 360.00 = 7.28

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Chipotle Mexican Grill Inc. P/S ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Price to Book Value (P/BV)

Chipotle Mexican Grill Inc., historical P/BV calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 27,421,169 27,621,847 28,031,948 28,144,065 27,767,965
Selected Financial Data (US$)
Shareholders’ equity (in thousands) 3,062,207 2,368,023 2,297,374 2,020,135 1,683,026
Book value per share (BVPS)2 111.67 85.73 81.96 71.78 60.61
Share price1, 3 2,620.48 1,606.91 1,561.48 1,544.66 854.01
Valuation Ratio
P/BV ratio4 23.47 18.74 19.05 21.52 14.09
Benchmarks
P/BV Ratio, Competitors5
Airbnb Inc. 12.09 15.16 20.88 43.27
Booking Holdings Inc. 32.84 16.35 20.46 11.61
Carnival Corp. & plc 3.00 2.03 1.84 1.02 1.30
McDonald’s Corp.
Starbucks Corp.
P/BV Ratio, Sector
Consumer Services 247.11 176.07 37.42 37.81 20.59
P/BV Ratio, Industry
Consumer Discretionary 9.97 9.36 12.83 16.51 11.81

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
BVPS = Shareholders’ equity ÷ No. shares of common stock outstanding
= 3,062,207,000 ÷ 27,421,169 = 111.67

3 Closing price as at the filing date of Chipotle Mexican Grill Inc. Annual Report.

4 2023 Calculation
P/BV ratio = Share price ÷ BVPS
= 2,620.48 ÷ 111.67 = 23.47

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Chipotle Mexican Grill Inc. P/BV ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.