Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

Market Value Added (MVA)

Microsoft Excel

Market value added (MVA) is the difference between a firm fair value and its invested capital. MVA is a measure of the value a company has created in excess of the resources already committed to the enterprise.


MVA

Chipotle Mexican Grill Inc., MVA calculation

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Fair value of debt
Operating lease liability 4,051,625 3,731,410 3,520,314 3,157,052 2,851,513
Market value of common equity 71,857,173 44,388,308 43,771,887 43,468,508 23,713,842
Preferred stock, $0.01 par value, no shares issued
Less: Debt investments 1,253,462 870,336 519,288 445,944 400,156
Market (fair) value of Chipotle 74,655,336 47,249,382 46,772,913 46,179,616 26,165,199
Less: Invested capital2 6,006,837 5,396,406 5,496,598 4,937,915 4,227,370
MVA 68,648,499 41,852,976 41,276,315 41,241,701 21,937,829

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).

2 Invested capital. See details »

Item Description The company
MVA Chipotle Mexican Grill Inc. market (fair) value less invested capital. Chipotle Mexican Grill Inc. MVA increased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

Chipotle Mexican Grill Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 68,648,499 41,852,976 41,276,315 41,241,701 21,937,829
Invested capital2 6,006,837 5,396,406 5,496,598 4,937,915 4,227,370
Performance Ratio
MVA spread ratio3 1,142.84% 775.57% 750.94% 835.20% 518.95%
Benchmarks
MVA Spread Ratio, Competitors4
Airbnb Inc. 1,574.38% 1,127.97% 1,610.92% 2,575.01%
Booking Holdings Inc. 1,200.63% 645.29% 637.90% 662.28% 576.91%
McDonald’s Corp. 430.22% 426.12% 393.79% 359.83% 386.54%
Starbucks Corp. 540.56% 553.87% 552.49% 492.67% 499.06%

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 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 68,648,499 ÷ 6,006,837 = 1,142.84%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Chipotle Mexican Grill Inc. MVA spread ratio improved from 2021 to 2022 and from 2022 to 2023.

MVA Margin

Chipotle Mexican Grill Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 68,648,499 41,852,976 41,276,315 41,241,701 21,937,829
 
Revenue 9,871,649 8,634,652 7,547,061 5,984,634 5,586,369
Add: Increase (decrease) in unearned revenue 26,609 26,720 28,601 32,555 24,721
Adjusted revenue 9,898,258 8,661,372 7,575,662 6,017,189 5,611,090
Performance Ratio
MVA margin2 693.54% 483.21% 544.85% 685.40% 390.97%
Benchmarks
MVA Margin, Competitors3
Airbnb Inc. 903.08% 890.34% 1,449.11% 3,942.51%
Booking Holdings Inc. 641.48% 515.10% 873.43% 1,419.18% 422.06%
McDonald’s Corp. 844.34% 834.91% 808.92% 875.15% 781.31%
Starbucks Corp. 334.25% 352.88% 450.20% 480.36% 382.96%

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 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenue
= 100 × 68,648,499 ÷ 9,898,258 = 693.54%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Chipotle Mexican Grill Inc. MVA margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.