Chipotle Mexican Grill (CMG) Financial Forecast Calculator
Interactive 5-year forecast and DCF for Chipotle Mexican Grill. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from Chipotle Mexican Grill’s most recent SEC filings.
Assumptions
Need this as an Excel model?
Keep iterating on the Chipotle Mexican Grill forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.
Other Consumer forecasts
Run the same calculator on a peer.
Frequently asked
How does Chipotle Mexican Grill's business model differ from other fast-food chains?+
Chipotle primarily owns and operates nearly all its fast-casual restaurant locations, focusing on responsibly sourced ingredients. Unlike many peers, it does not rely on a franchise model, making it an asset-heavy retail operator.
What are the primary drivers of Chipotle Mexican Grill's revenue growth?+
Chipotle's revenue is primarily driven by new restaurant openings, targeting 315 to 370 per year, and comparable restaurant sales. Digital sales, representing approximately 36.7% of total revenue in 2025, are also a significant growth lever.
What is Chipotle Mexican Grill's capital expenditure strategy?+
Chipotle's capital expenditure is heavily skewed towards growth capex, making up 70% to 80% of total capex, to fund the opening of over 300 new restaurants annually. A major program involves building "Chipotlanes" for digital orders, which offer higher margins.
What is the assumed revenue growth rate for Chipotle Mexican Grill in financial models?+
The financial model assumes a revenue growth rate of approximately 15.3% for Chipotle Mexican Grill. This growth is influenced by new store openings and comparable restaurant sales, despite potential consumer pushback on pricing.
How does Chipotle Mexican Grill's working capital profile impact its financial model?+
Chipotle has a structurally negative net working capital profile, as it collects cash from customers immediately before paying suppliers. This provides a continuous source of float that can help fund new store growth without external financing.
What is the purpose of the downloadable financial model for Chipotle Mexican Grill?+
The downloadable Excel model provides a comprehensive equity valuation and unit-economic forecast for analysts. It helps determine whether to buy, hold, or sell shares of this high-growth, company-operated restaurant chain.
Have more financial modelling questions? Contact us
