ランキングに戻る

Chipotle Mexican Grill Inc (CMG)

適正価値
Consumer CyclicalRestaurantsUnited States

ファンダメンタル

60

株価

$32.01

時価総額

$40.30B

パート1 · 企業の価値

概要

Chipotle Mexican Grill operates a chain of fast-casual Mexican-inspired restaurants selling burritos, burrito bowls, quesadillas, tacos and salads assembled to order in front of the guest. At the end of fiscal 2025 the company operated 3,938 company-owned restaurants in the United States and 104 company-owned restaurants internationally, plus 14 restaurants run by international partners in which Chipotle holds a non-controlling interest. Almost the entire estate is company-owned rather than franchised, so Chipotle carries the full cost of building, staffing and running each restaurant and keeps the full sales. The company opened 334 company-owned restaurants during 2025, most of them with a drive-through pickup lane ("Chipotlane"), and digital orders placed through its app, website and third-party delivery platforms accounted for 36.7% of food and beverage revenue. Chipotle manages its U.S. operations across 11 regions but aggregates everything into a single reportable segment.

収益の仕組み

Revenue comes almost entirely from food and drink sold directly to guests in company-owned restaurants, whether ordered at the counter, through the Chipotle app and website, at the Chipotlane pickup window, or through third-party delivery marketplaces. There are essentially no franchise royalties: the international partner restaurants are a small non-controlling stake, not a fee stream. A separate, very small line called delivery service revenue captures the fees charged on orders placed through third-party delivery platforms, net of the amounts retained by those platforms. In practice the economics are those of a restaurant operator: revenue is driven by the number of restaurants open, the number of transactions each one takes, and the average check, while profitability depends on food, labour and occupancy costs at the restaurant level. Fiscal 2025 revenue was $11.93 billion, up 5.4% year over year, with comparable restaurant sales down 1.7% as transactions fell 2.9% and average check rose 1.2%.

セグメント別売上高

Food and beverage99.5%

Sales of meals and drinks to guests in company-owned restaurants, across every ordering channel — in-restaurant, digital pickup, Chipotlane and delivery. This is the operating business in all but name.

Delivery service0.5%

The delivery fees charged to guests who order through third-party delivery marketplaces, recognised net of the amounts those platforms keep. It is a fee line, not a separate business: the food itself is booked in food and beverage revenue.

競争優位性(moat)

ブランド · 狭い

Chipotle's advantage rests on a brand built around ingredient sourcing and speed, reinforced by the scale of a nearly 4,100-restaurant company-owned estate and a digital ordering base that handles more than a third of food and beverage revenue. That combination gives it purchasing power and real-estate leverage that a small chain cannot match, and a customer habit that is not free to replicate. But the advantage is narrow, not wide: there are no switching costs in fast food, guests can eat elsewhere tomorrow at no cost, and 2025 showed the limit — transactions fell 2.9% for the year even with the brand intact. The 10-K itself frames competition as intense and lists brand reputation as something that can be damaged quickly.

需要を左右する要因

中程度の景気循環性

Eating out is discretionary spending, and when household budgets tighten guests trade down to cheaper chains or cook at home — so traffic moves with consumer confidence and with how much of the paycheque is left after rent and groceries. But food is not a postponable purchase the way a car or a holiday is: the swing is in how often and where people eat out, not whether they eat. That shows up as moderate rather than violent cyclicality. Fiscal 2025 is a useful illustration: revenue still grew 5.4% because 334 new restaurants opened, while comparable restaurant sales fell 1.7% with transactions down 2.9% — the existing estate got quieter even as the company kept expanding. Menu price increases can offset part of a traffic decline, but only up to the point where they start driving guests away themselves.

主なリスク

  • Food safety and food-borne illness — The company discloses that actual or perceived food safety incidents or food-borne illness outbreaks could reduce guest traffic, and lists related brand-damaging events such as allegations of unprofessional behaviour by employees or guests, safety incidents in or around restaurants, and guest perceptions about portion sizes.
  • Brand value and reputation — Chipotle states that failure to maintain the value and reputation of its brand — which the whole proposition rests on — would harm the business, and that reputational damage can spread quickly through social media and privacy or data breaches.
  • Intense competition in the restaurant industry — The filing lists competition from other restaurant chains, fast-casual concepts and food retailers as a risk to traffic and pricing power.
  • Reliance on third-party delivery platforms — Over 16% of 2025 food and beverage revenue came from delivery orders placed through third-party platforms. The company flags that these arrangements carry lower margins and put part of the guest relationship, and the service experience, in someone else's hands.
  • Labour costs and workforce — The company discloses risks from increases in minimum wage and benefit costs, from difficulty hiring, training and retaining qualified restaurant employees, and from compliance with employment and labour laws, as well as from retaining leadership.
  • Ingredient costs and supply interruptions — Chipotle discloses exposure to rising ingredient, equipment and materials costs, to shortages or interruptions of supply, and to the difficulty of expanding supply chain capacity. It notes that certain key ingredients come from a small number of suppliers, naming lemon and lime juice, tomatoes and adobo.
  • Technology, cybersecurity and data privacy — The filing lists failures or interruptions of IT systems, risks from emerging technologies including artificial intelligence and machine learning, cybersecurity breaches and unauthorised access to data, and failure to comply with privacy laws.
  • Execution of the new-restaurant growth plan — The company discloses risk in meeting its new restaurant opening goals while maintaining existing restaurants, in managing growth and scaling infrastructure, and in aligning with third-party partners and acquisitions.
  • Litigation and government regulation — Chipotle discloses exposure to litigation and to extensive government regulation and compliance requirements, and separately to evolving public disclosure obligations on sustainability matters.

顧客集中度

The 10-K discloses no customer concentration, and none would be expected: Chipotle sells individual meals to millions of walk-in and digital guests, so no single customer represents a meaningful share of revenue. The concentration that does exist is on the channel side rather than the customer side — over 16% of 2025 food and beverage revenue came from orders placed through third-party delivery platforms, and the company treats reliance on those platforms as a disclosed risk. There is also acknowledged supplier concentration: certain ingredients, including lemon and lime juice, tomatoes and adobo, come from a limited number of suppliers.

強気材料

Buyers argue that the store-opening runway is still long: 334 company-owned restaurants opened in 2025 on a base of about 4,000, and international expansion has barely started, so revenue can keep compounding even in a soft year for traffic. They point to the all-company-owned model, which means every new restaurant's sales and margin flow straight to Chipotle rather than being shared with franchisees, and to a restaurant-level operating margin of 25.4% that remains high for the industry. They add that digital ordering — 36.7% of food and beverage revenue — plus the Chipotlane pickup lanes let an existing kitchen serve more orders without more seats, and that the brand's sourcing story supports menu price increases that competitors cannot match. On their reading the 2025 transaction decline is a cyclical soft patch in consumer spending, not a loss of brand relevance.

弱気材料

Sellers fear that the 2025 numbers show the growth engine stalling in the existing estate: comparable sales fell 1.7% with transactions down 2.9%, meaning fewer people walked in and the shortfall was only partly papered over by a 1.2% higher average check. If price increases are doing the work, each further increase risks pushing more guests away. They note that operating margin slipped from 16.9% to 16.2% and restaurant-level margin from 26.7% to 25.4% as wage and ingredient inflation outran pricing, and that the company itself discloses minimum wage increases and supply constraints as ongoing risks. They also point out that opening 334 restaurants a year into a softening traffic backdrop can cannibalise existing locations and dilute returns on capital, that the more than 16% of food and beverage revenue flowing through third-party delivery platforms comes at lower margin and with the guest relationship partly ceded, and that a single food safety incident has, historically, been enough to damage this brand severely.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 98.4Score: 59Market cap: $6.02B

CAVA sells Mediterranean bowls and pitas through an assembly line almost identical to Chipotle's, at a similar price point, and competes for the same urban customer looking for a quick meal made with fresh ingredients.

P/E: 17.1Score: 66Market cap: $37.74B

Through Taco Bell, Yum! Brands is the largest Mexican-inspired chain in the United States and takes the same burrito and taco spending, competing on price and drive-thru convenience rather than on ingredients.

Qdoba Mexican Eats (Qdoba Restaurant Corporation)Not tracked

Qdoba runs the same build-your-own burrito, bowl and taco line as Chipotle in roughly 750 to 850 US locations, making it the closest format-for-format rival for the same fast-casual Mexican lunch and dinner customer.

Sweetgreen, Inc.SG

Sweetgreen serves salads and warm bowls to the same city office worker at lunchtime, and like Chipotle it builds its pitch on fresh, minimally processed ingredients and on its own digital ordering app.

Panera Brands, Inc. (Panera Bread)Not tracked

Panera competes for the same fast-casual lunch occasion at a comparable ticket, with a menu of sandwiches, soups and salads marketed on clean ingredients and served through a large loyalty and digital ordering base.

GoTo Foods (Moe's Southwest Grill)Not tracked

Moe's Southwest Grill, part of the GoTo Foods franchising group, offers the same made-to-order burritos and bowls in over 550 mostly suburban US locations, drawing on the same Mexican fast-casual demand.

貸借対照表と流動性

売上高

$12.42B

直近12か月(2026/6/30まで)

純利益

$1.42B

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$1.45B

自己資本合計

$2.83B

負債合計

$6.16B

流動比率

0.72

利払い倍率

-

負債/EBITDA

2.36

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$41.45

現在株価

$32.01

安全マージン

+22.8%

適正価値レンジ

$28.30 - $54.60

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$44.02
ディスカウンテッド・キャッシュフロー(DCF):$54.89
利益倍率(P/E):$29.93
グレアムの成長公式:$55.60
収益力価値(EPV):$11.30
正当化されたP/B:$14.79
配当割引モデル(ゴードン):算出に必要なデータが不足しています
P/FFO(運用から生まれる資金):$23.99
中間サイクル利益:$12.50
売上高倍率:$16.65
アナリスト・コンセンサス:買い (29B / 12H / 0S)
直近の決算サプライズ:+2.36%

バリュエーション指標

P/E レシオ

29.31

ROE

54.3%

P/B レシオ

18.38

P/FCF

25.77

粗利益率

-

ROIC

19.1%

収益性レーダー

価値創造(経済的モート)

ROIC

19.1%

WACC

8.8%

ROIC − WACC

+10.3 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(16)

  • Price CAGR 16.98%
  • ROIC 19.0%
  • P/FCF 25.77
  • Debt/Equity ratio
  • Operating Margin 14.7%
  • Positive Free Cash Flow
  • Debt/EBITDA
  • Return on Tangible Assets
  • Low reliance on intangibles
  • ROE 53.3%
  • Revenue Growth 5Y 14.8%
  • Analyst Consensus 71% Buy
  • PEG Ratio 0.79
  • Earnings Quality (OCF/NI) 1.64
  • Share Dilution -2.5%
  • Piotroski F-Score 6/9

不合格(9)

  • EPS shows upward trend
  • EPS CAGR -4.19%
  • P/B Ratio 18.38
  • CapEx intensity
  • Current Ratio
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Earnings Surprise avg 1.4%
  • Net Margin Trend 11.4% vs 13.3%

データなし(3)

  • Gross Margin NaN%
  • Dividend Payout NaN%
  • Interest Coverage

Piotroski F-スコア

6/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

1.64

高品質:利益はキャッシュに裏付けられている

株式希薄化

-2.5%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Scott BoatwrightCEO & Director52
Mr. Curtis E. Garner IIIPresident and Chief Strategy & Technology Officer55
Mr. Adam RymerChief Financial Officer43
Mr. Jason KiddChief Operating Officer-
Mr. Matthew R. BushVP, Controller & Principal Accounting Officer41
Ms. D Ilene Eskenazi J.D.Chief Legal & Human Resources Officer53
Mr. David VilkamaChief Development Officer-
Ms. Laurie SchalowChief Corporate Affairs & Food Safety Officer57
Ms. Anat DavidzonManaging Director of Canada-
Lois Alexis-CollinsChief People Officer - Field Operations-

監査リスク

6

取締役会リスク

1

報酬リスク

2

株主権利リスク

7

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-04

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-07-31

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-09-14

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for CMG, sourced from Markets Gazette.

  • 8/11/2026NEGATIVE
    'Guac Signal' Sparked Chipotle's Frantic Bid to Recall Jalapeños

    Chipotle Mexican Grill Inc. proactively identified jalapeños as the source of a salmonella outbreak, triggering an automated recall. The company swiftly notified its restaurants and destroyed the contaminated peppers, sourcing replacements from alternative growers before health agencies issued nationwide alerts. This rapid response, while averting a larger crisis, highlights a significant supply chain vulnerability. Investors will monitor the impact on consumer confidence and potential costs associated with the recall and supplier investigations.

  • 8/6/2026NEGATIVE
    93% of jalapeno salmonella problems came from Mexican restaurants including Chipotle and Qdoba, officials say

    Federal officials have linked 93% of recent jalapeno-related salmonella outbreaks to Mexican restaurants, with Chipotle and Qdoba identified as major contributors. This news led to a 10% drop in Chipotle's stock value on Tuesday. While officials state the immediate risk is over, the association with foodborne illness outbreaks poses a significant reputational and operational challenge for the company. Investors will be monitoring the long-term impact on consumer trust and potential regulatory scrutiny.

  • 8/6/2026NEUTRAL
    Chipotle’s stock extends its declines, but analysts aren’t sweating the jalapeno scare

    Chipotle's stock has seen a continued decline following a recent food safety scare. However, analysts suggest the market reaction may be overblown, citing historical precedents where the sales impact of foodborne illness incidents for restaurant chains is typically short-lived. This perspective implies that while the immediate stock performance is negative, the underlying business fundamentals might recover relatively quickly, leading to a neutral outlook from an investment standpoint as the market digests the temporary disruption versus long-term recovery potential.

  • 7/29/2026NEUTRAL
    Allspring on Chipotle, Starbucks Earnings

    Allspring Global Investments provided commentary on the recent earnings reports from Chipotle Mexican Grill and Starbucks. Senior Portfolio Analyst Abby Roach discussed how both companies are navigating challenging economic conditions by emphasizing the consumer experience. While specific earnings figures were not detailed, the focus on strategic responses to market headwinds suggests a nuanced view of their performance. Investors will be watching how these consumer-focused strategies translate into future revenue and profitability for both restaurant chains.

  • 7/29/2026POSITIVE
    Chipotle lifts its sales forecast even as a lettuce-linked outbreak slows foot traffic

    Chipotle Mexican Grill has raised its full-year sales forecast, signaling resilience despite a recent lettuce-linked outbreak that impacted foot traffic in late July. The company acknowledged a 'softening' of customer visits during the latter half of July, but its updated outlook suggests confidence in overcoming this temporary setback. Investors will be watching to see if Chipotle can maintain its growth trajectory and manage operational challenges effectively, with the revised forecast providing a positive near-term sentiment.

  • 7/13/2026NEUTRAL
    Chipotle CEO on Global Expansion, Pricing and Cyclospora Outbreak

    Chipotle Mexican Grill CEO Scott Boatwright addressed key business aspects including global expansion initiatives, the company's pricing strategy, and the ongoing cyclosporiasis outbreak during an interview on "Bloomberg The Close." While specific financial figures or new strategic announcements were not detailed, the discussion touched upon operational challenges and growth avenues. Investors will monitor future earnings calls for quantitative updates on expansion success and the impact of the outbreak on consumer sentiment and sales.

  • 6/17/2026POSITIVE
    Here's How Much $1000 Invested In Chipotle Mexican Grill 10 Years Ago Would Be Worth Today

    An investment of $1000 in Chipotle Mexican Grill 10 years ago would have grown to approximately $11,500 today, representing a remarkable 1050% return. This performance significantly outpaced the S&P 500's return of around 200% over the same period. The company's sustained growth trajectory, driven by strategic menu innovations, digital sales expansion, and effective brand management, has consistently rewarded shareholders. Investors looking at Chipotle's past performance can infer its resilience and potential for continued value creation, making it a notable case study in long-term equity growth.

  • 5/11/2026POSITIVE
    Here's How Much $1000 Invested In Chipotle Mexican Grill 20 Years Ago Would Be Worth Today

    An investment of $1,000 in Chipotle Mexican Grill stock twenty years ago would have yielded a substantial return, now valued at approximately $105,000. This represents an impressive compound annual growth rate (CAGR) of around 25%. The performance underscores Chipotle's robust expansion and consistent revenue growth over the past two decades, outperforming many market benchmarks. For investors, this historical data highlights the long-term wealth creation potential of well-performing consumer discretionary stocks, driven by strong brand loyalty and effective operational strategies.

  • 4/29/2026POSITIVE
    More diners are eating at Chipotle despite higher prices, bucking Wall Street’s concerns about restaurants

    Chipotle Mexican Grill Inc. (CMG) shares surged 6.2% in after-hours trading following the company's announcement of a surprise gain in same-store sales for the first quarter. This performance defies Wall Street's expectations that rising prices would deter diners. The company's ability to maintain customer traffic and sales volume despite price increases indicates strong brand loyalty and effective pricing strategies. Investors will be watching to see if this trend continues, potentially signaling a robust recovery and growth trajectory for the fast-casual restaurant chain.

via Markets Gazette