Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

Enterprise Value (EV)

Microsoft Excel

Current Enterprise Value (EV)

Chipotle Mexican Grill Inc., current enterprise value calculation

Microsoft Excel
Current share price (P) $53.05
No. shares of common stock outstanding 1,355,337,000
US$ in thousands
Common equity (market value)1 71,900,628
Add: Preferred stock, $0.01 par value, no shares issued (per books)
Total equity 71,900,628
Add: Total debt (book value)
Total equity and debt 71,900,628
Less: Cash and cash equivalents 748,537
Less: Current investments 674,378
Enterprise value (EV) 70,477,713

Based on: 10-K (reporting date: 2024-12-31).

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 53.05 × 1,355,337,000


Historical Enterprise Value (EV)

Chipotle Mexican Grill Inc., EV calculation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Share price1, 2 $57.51 $52.41 $32.14 $31.23 $30.89
No. shares of common stock outstanding1 1,355,337,000 1,371,058,450 1,381,092,350 1,401,597,400 1,407,203,250
US$ in thousands
Common equity (market value)3 77,945,431 71,857,173 44,388,308 43,771,887 43,468,508
Add: Preferred stock, $0.01 par value, no shares issued (book value)
Total equity 77,945,431 71,857,173 44,388,308 43,771,887 43,468,508
Add: Total debt (book value)
Total equity and debt 77,945,431 71,857,173 44,388,308 43,771,887 43,468,508
Less: Cash and cash equivalents 748,537 560,609 384,000 815,374 607,987
Less: Current investments 674,378 734,838 515,136 260,945 343,616
Enterprise value (EV) 76,522,516 70,561,726 43,489,172 42,695,568 42,516,905

Based on: 10-K (reporting date: 2024-12-31), 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).

1 Data adjusted for splits and stock dividends.

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

3 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 57.51 × 1,355,337,000

Item Description The company
EV Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments. Chipotle Mexican Grill Inc. EV increased from 2022 to 2023 and from 2023 to 2024.