Back to Portfolio
CMG

Chipotle Mexican Grill

$39 52.1B market cap February 1, 2026
Chipotle Mexican Grill Inc CMG BUFFETT / MUNGER / KLARMAN SUMMARY
1 SNAPSHOT
Price$39
Market Cap52.1B
2 BUSINESS

Chipotle is the dominant fast-casual restaurant brand with a wide moat built on culinary excellence, operational efficiency, and brand loyalty, now trading at a 43% discount to its June 2024 highs due to temporary consumer headwinds affecting lower-income cohorts. With a clear path to doubling its store count from 3,700 to 7,000+ locations while maintaining industry-leading unit economics (27% restaurant margins, $3.2M AUV), the company offers compelling long-term value. Bill Ackman's continued 5.8% stake validates the thesis. The current weakness creates an attractive entry point for patient investors willing to wait for $32-36 prices, which would provide adequate margin of safety against the $38-42 fair value range. Key catalysts include consumer recovery, aggressive unit growth, and international expansion via joint ventures in Asia and the Middle East.

3 MOAT WIDE

Brand power (100% awareness, 'Food with Integrity'), operational excellence (27% restaurant margins vs 15-20% QSR), digital ecosystem (36% digital, 20M rewards members), scale advantages (purchasing, marketing, supply chain)

4 MANAGEMENT
CEO: Scott Boatwright

Excellent - $1.67B buybacks YTD 2025, no debt, no value-destroying M&A in company history

5 ECONOMICS
16.9% Op Margin
30% ROIC
45% ROE
34.7x P/E
1.5B FCF
Net Cash Debt/EBITDA
6 VALUATION
FCF Yield2.9%
DCF Range35 - 45

At fair value - trading at mid-range of $35-45 intrinsic value estimate

7 MUNGER INVERSION
Kill Event Severity P() E[Loss]
Sustained consumer headwinds - lower-income cohort (40% of sales) reducing frequency HIGH - -
Labor cost inflation and margin compression from tariffs and beef costs MED - -
8 KLARMAN LENS
Downside Case

Sustained consumer headwinds - lower-income cohort (40% of sales) reducing frequency

Why Market Right

GLP-1 drugs reducing food consumption (speculative long-term); Minimum wage increases pressuring labor costs; Intensified QSR value wars

Catalysts

Consumer recovery in H2 2026 as inflation eases; 350-370 new store openings in 2026 (+10% unit growth); HEAP rollout driving labor efficiency and throughput; International expansion - Asia JV (Korea, Singapore) opening 2026; Catering pilot success could add 2-3% incremental revenue; 3-4 LTO proteins in 2026 (vs 2 historically) driving traffic

9 VERDICT WAIT
A Quality Strong - Zero debt, $1.4B net cash, aggressive buybacks ($1.67B in 2025)
Strong Buy$32
Buy$36
Fair Value$45

Set price alerts for $36 (Accumulate) and $32 (Strong Buy). Monitor Q4 2025 and Q1 2026 earnings for comp sales recovery signals.

🧠 ULTRATHINK Deep Philosophical Analysis

Chipotle: Deep Philosophical Analysis

A Buffett/Munger/Klarman Meditation on Fast-Casual Dominance


The Core Question: What Makes This Business Special?

At its essence, Chipotle solved a problem that seemed unsolvable: how do you serve restaurant-quality food at near-fast-food speed and prices? The answer was elegant in its simplicity - build a production line that makes the human assembly of fresh ingredients as efficient as a factory, while maintaining the theater of cooking in an open kitchen.

This is not a trivial achievement. For thirty years, Chipotle has executed this model with remarkable consistency across nearly 4,000 locations. The food tastes the same in Denver as it does in Dallas, the portions are generous, and the ingredients are genuinely fresh. This operational excellence compounds over time into something very difficult to replicate.

Consider what a competitor would need to do to challenge Chipotle:

  • Build brand awareness from zero to 100% in the target demographic
  • Develop a supply chain for fresh, high-quality ingredients at scale
  • Train tens of thousands of employees in the Chipotle method of throughput
  • Invest hundreds of millions in digital infrastructure and rewards programs
  • Wait years for the flywheel to reach operating leverage

This is why Bill Ackman holds 5.8% of the company. It is not a bet on tomorrow's burrito sales. It is a bet that the moat will be wider in 2036 than it is in 2026.


Moat Meditation: The Durability of Culinary Excellence

Charlie Munger would appreciate the elegance of Chipotle's competitive position. The moat is not one thing - it is a latticework of advantages that reinforce each other:

The Food Quality Moat: Unlike fast food, Chipotle uses no freezers, no can openers, no microwaves. Everything is prepared fresh daily. This creates a taste advantage that customers can perceive, even if they cannot articulate it. It also creates an operational barrier - you cannot fake fresh.

The Brand Moat: "Food with Integrity" is not mere marketing. It reflects a genuine commitment to sustainable sourcing, antibiotic-free meats, and responsible agriculture. In an era of increasing food consciousness, this resonates deeply with younger consumers.

The Digital Moat: With 36% of sales through digital channels and 20 million active rewards members, Chipotle has built a direct relationship with its most valuable customers. This data enables personalization, drives frequency, and creates switching costs.

The Scale Moat: At 3,700 locations, Chipotle has purchasing power that no startup can match. It can negotiate better terms for avocados, chicken, and beef. It can spread marketing costs across a larger base. It can attract better talent with clearer career paths.

The question Munger would ask: "Are these advantages widening or narrowing?"

The evidence suggests widening:

  • Restaurant count will double to 7,000+ (more scale)
  • Digital sales growing as percentage of total (more data, more switching costs)
  • High-Efficiency Equipment Package improving throughput and margins (operational advantage compounding)
  • International expansion opening new growth vectors (brand extending)

The Owner's Mindset: Would Buffett Own This for 20 Years?

Warren Buffett's test for any investment is simple: "Would I be comfortable owning this business if the stock market closed for 10 years?"

For Chipotle, the answer is yes - with important caveats.

Why Buffett Would Say Yes:

  1. Predictable Unit Economics: Each new restaurant generates $3.2M in AUV and 60% year-2 cash-on-cash returns. This is a replicable formula that has worked for decades.
  2. Long Runway: At 3,700 stores with a path to 7,000+, Chipotle can grow for another decade without needing new ideas.
  3. Fortress Balance Sheet: Zero debt, $1.4B in cash, aggressive buybacks. This is Buffett's preferred capital structure.
  4. Simple Business Model: Make fresh Mexican food fast. No technological complexity to monitor.

Why Buffett Might Hesitate:

  1. Consumer Discretionary: Restaurants are inherently more cyclical than Coca-Cola or See's Candies.
  2. Labor Intensity: 100,000+ employees create execution risk and cost pressure.
  3. Valuation: At 35x earnings, this is not a "fat pitch" in Graham's terms.

The key insight is that Chipotle is a wonderful business that is currently fairly priced, not cheap. Buffett would not buy at $39. He would wait for $32 or lower, then buy aggressively.


Risk Inversion: What Could Destroy This Business?

"All I want to know is where I'm going to die, so I'll never go there." - Charlie Munger

Let us invert and consider the paths to permanent capital loss:

Scenario 1: The GLP-1 Revolution (Probability: 15%) If Ozempic, Wegovy, and their successors become mainstream (20%+ of population), caloric consumption declines meaningfully. Chipotle's generous portions become a liability rather than asset. But note: this affects all restaurants, and Chipotle's "healthy" positioning is relatively favorable.

Scenario 2: Labor Unionization (Probability: 20%) If Chipotle workers successfully unionize at scale, labor costs rise 15-20% and operational flexibility declines. However, management is investing in automation (HEAP, Autocado) precisely to mitigate this risk.

Scenario 3: Food Safety Scandal (Probability: 10%) Chipotle experienced this in 2015-2016 (E. coli, norovirus outbreaks). The stock fell 50% and took years to recover. But the company survived and emerged with better protocols. A new scandal would hurt but likely not be fatal.

Scenario 4: Competitive Disruption (Probability: 5%) Could a new entrant - perhaps AI-powered, perhaps dark-kitchen-based - fundamentally disrupt fast-casual? Possible but unlikely. The physical experience of watching your food prepared is part of the value proposition.

None of these risks are existential on their own. Even in combination, Chipotle's brand and balance sheet provide resilience. This is not a business that can be destroyed by a single bad quarter.


Valuation Philosophy: Is Price Justified by Quality?

Seth Klarman teaches that even wonderful businesses can be terrible investments at the wrong price. Where does Chipotle stand?

At $39 per share:

  • P/E of 35x forward earnings
  • FCF yield of 2.9%
  • EV/EBITDA of 23.5x

This is a premium valuation. It implies the market expects:

  • Continued 12-15% revenue growth
  • Margin stability or improvement
  • Successful execution of 7,000-store target

Is this priced for perfection? Not quite. A 35x multiple implies 3% FCF yield growing at ~10% annually. If earnings grow 12% and the multiple contracts to 30x, you still earn 7-8% annually. That is adequate but not exceptional.

The margin of safety is thin. At $39, you are betting that management executes flawlessly and that consumer headwinds are temporary. If wrong on either count, downside is 20-30%.

At $32, the calculus changes. A 28x multiple with 12% growth potential offers 10%+ expected returns with a buffer for execution missteps. This is the Buffett buy price.

At $36, you can begin accumulating with adequate safety. This is the Klarman approach - partial position with room to add on further weakness.


The Patient Investor's Path: When and How to Act

The current situation presents a classic Klarman "temporary problem" opportunity. Consumer headwinds are real but cyclical. Restaurant margins are compressed but recoverable. The CEO is new but experienced.

The Patient Path:

  1. Set Alerts, Not Orders: Price alerts at $36 (Accumulate) and $32 (Strong Buy). Do not chase the stock up.

  2. Monitor, Don't Predict: Watch Q4 2025 and Q1 2026 earnings for comp sales recovery. Do not try to predict when consumers will return.

  3. Size Appropriately: 2-3% position maximum. This is a quality business at fair price, not a generational buying opportunity.

  4. Hold Long: If entry achieved, plan to hold 5-10 years minimum. Let the flywheel compound.

  5. Sell Discipline: Exit only if restaurant margins fall below 22% for two consecutive quarters (thesis break) or if stock exceeds $60 (extreme overvaluation).


Final Meditation

Chipotle is what Buffett calls a "wonderful company at a fair price." It is not a "cigar butt" to be bought and flipped. It is a business to be owned for decades as it compounds unit growth, margin improvements, and share repurchases into long-term wealth.

The current consumer weakness is a feature, not a bug. It creates the opportunity to buy a 45% ROE business at a reasonable multiple. Those who panic at quarterly comp sales volatility will miss the long-term story.

The question is not "Will Chipotle succeed?" - that is highly probable. The question is "At what price does the reward justify the risk?"

At $39, the risk/reward is balanced. At $32-36, it tips decisively in the investor's favor.

Patience is the edge.


"In the short run, the market is a voting machine. In the long run, it is a weighing machine." - Benjamin Graham

Chipotle will be weighed, and it will not be found wanting. The only question is whether you pay a fair price for that quality.

Executive Summary

Investment Thesis (3 sentences): Chipotle is the dominant fast-casual restaurant brand with a wide moat built on culinary excellence, operational efficiency, and brand loyalty, trading at a 43% discount to its June 2024 highs due to temporary consumer headwinds affecting lower-income cohorts. The company has a clear path to doubling its restaurant count from 3,700 to 7,000+ locations while maintaining industry-leading unit economics (27%+ restaurant margins, ~$3.2M AUV). With Bill Ackman's continued 5.8% stake and management's disciplined approach to value communication, the current weakness creates an attractive entry point for patient long-term investors.

Key Metrics Dashboard:

Metric Value Assessment
Current Price $39.00 -43% from ATH
P/E (TTM) 34.7x Premium but justified
Forward P/E 32.1x Reasonable for growth
EV/EBITDA 23.5x Fair valuation
FCF Yield 2.9% Modest but growing
ROE 45% Exceptional
Restaurant Margin 24.5-27.4% Industry-leading
Net Debt $0 Fortress balance sheet

Decision: WAIT for entry at $32 (Strong Buy) or $36 (Accumulate)

Primary Catalyst: Consumer recovery + 350-370 new store openings in 2026


Phase 0: Opportunity Identification (Klarman)

Why Does This Opportunity Exist?

  1. CEO Transition Overhang: Brian Niccol departed for Starbucks (Aug 2024), creating uncertainty despite smooth handoff to Scott Boatwright
  2. Consumer Spending Headwinds: Lower-income customers (<$100K, 40% of sales) reducing frequency due to inflation concerns
  3. Comparable Sales Deceleration: Q3 2025 comp of +0.3% vs double-digit growth in prior years
  4. Restaurant Margin Compression: 24.5% in Q3 2025 vs 27%+ historical norm
  5. Macro Concerns: Restaurant sector broadly sold off on recession fears

Source of Potential Mispricing

The market is treating cyclical consumer weakness as structural decline. But:

  • Chipotle's value proposition has never been stronger (20-30% below fast-casual peers)
  • Unit economics remain exceptional (60% year-2 cash-on-cash returns)
  • Growth runway is intact (7,000 vs 3,700 current)
  • Balance sheet is fortress (net cash, no debt)

This is a classic "temporary operational problem (fixable)" opportunity per Klarman's framework.


Phase 1: Risk Analysis (Inversion)

Top 3 Ways This Investment Could Fail

1. Permanent Consumer Behavior Shift (Probability: 15%)

  • Risk: GLP-1 drugs (Ozempic/Wegovy) permanently reduce food consumption
  • Impact: 10-20% revenue reduction if 10%+ of customers reduce calories
  • Mitigation: Chipotle already skews healthy vs fast food; can adapt portion sizes

2. Labor Cost Spiral (Probability: 25%)

  • Risk: Minimum wage increases + unionization erode restaurant margins
  • Impact: Each 100bps margin compression = ~$150M less operating income
  • Mitigation: High-Efficiency Equipment Package (HEAP) reducing labor needs

3. Competitive Intensification (Probability: 30%)

  • Risk: QSR chains (Taco Bell, McDonald's) aggressively pursue value positioning
  • Impact: Traffic pressure if value perception gap narrows
  • Mitigation: Chipotle's food quality moat is difficult to replicate; 20-30% price gap

Inversion: Bear Case Summary (3 Sentences)

"Chipotle has saturated its core 25-35 age demographic, which is structurally challenged by student debt and slower wage growth. Same-store sales have peaked and will stagnate at mid-single-digit comps while margins compress due to tariffs, beef costs, and labor inflation management refuses to fully pass through. The 7,000-store target is unrealistic as new stores cannibalize existing locations in saturated markets."

Pre-Defined Sell Triggers

  1. Thesis Break: Restaurant-level margin falls below 22% for 2 consecutive quarters
  2. Moat Erosion: Digital sales decline below 30% of total (currently 36%)
  3. Management Failure: New CEO abandons growth targets or increases promotional discounting
  4. Valuation: Stock exceeds $60 (50%+ above fair value estimate)

Phase 2: Financial Analysis

Return Metrics (10-Year View)

Metric FY2020 FY2021 FY2022 FY2023 FY2024 5Y Avg
Revenue Growth +7.1% +26.1% +14.3% +14.4% +14.6% 15.3%
Gross Margin 22.6% 23.2% 25.7% 26.2% 26.7% 24.9%
Operating Margin 7.0% 12.4% 14.9% 15.8% 16.9% 13.4%
Net Margin 6.0% 8.6% 10.4% 12.5% 13.5% 10.2%
ROE 14.6% 24.7% 36.4% 40.1% 45.0% 32.2%
ROIC N/A ~20% ~25% ~28% ~30% ~25%

DuPont Analysis (FY2024):

ROE = Net Margin Γ— Asset Turnover Γ— Equity Multiplier
45% = 13.5% Γ— 1.23x Γ— 2.72x
  • Net margin: Industry-leading for restaurants
  • Asset turnover: Efficient utilization of leased assets
  • Equity multiplier: Conservative leverage (lease obligations only)

Owner Earnings Calculation

Net Income (FY2024):                 $1,534M
+ Depreciation & Amortization:       $335M
- Maintenance CapEx (~30% of total): $178M
- Working Capital Changes:           ~$0 (minimal inventory)
= Owner Earnings:                    $1,691M

Owner Earnings per Share: $1.28 (on 1.32B shares)

Valuation Trinity

1. Liquidation Value (Floor):

Total Assets:                $9.2B
- Total Liabilities:         $5.5B
- Operating Leases at risk:  $4.5B
= Tangible Book Value:       ~$3.7B
Γ· Shares Outstanding:        1.32B
= Liquidation Value/Share:   $2.80

This is irrelevant for a growing business - floor only.

2. DCF Valuation (Conservative):

Assumptions:

  • Revenue Growth: 12% CAGR (vs 15% historical)
  • Terminal FCF Margin: 12% (vs 13.4% current)
  • Discount Rate: 9%
  • Terminal Growth: 3%
Year     Revenue    FCF (12%)   PV (9%)
2026     $13.2B     $1.58B      $1.45B
2027     $14.8B     $1.78B      $1.50B
2028     $16.6B     $1.99B      $1.54B
2029     $18.6B     $2.23B      $1.58B
2030     $20.8B     $2.50B      $1.62B
Terminal:                       $35.7B
Total PV:                       $43.5B
Γ· Shares:                       1.32B
= DCF Value/Share:              $33

3. Private Market Value (Acquirer Perspective):

Recent restaurant M&A multiples: 10-15x EBITDA for quality brands

EBITDA (FY2024):    $2.32B
Γ— Premium Multiple: 14x (best-in-class)
= Enterprise Value: $32.5B
+ Net Cash:         $1.4B
= Equity Value:     $33.9B
Γ· Shares:           1.32B
= PMV/Share:        $26

Note: Strategic acquirer would pay more for synergies, but standalone value is lower.

4. Earnings Multiple Approach:

Scenario EPS (2026E) Multiple Value
Bear Case $1.10 25x $28
Base Case $1.25 30x $38
Bull Case $1.40 35x $49

Margin of Safety Calculation

Method Value vs $39 Price MOS
Liquidation $2.80 N/A N/A
DCF Conservative $33 -15% Negative
Private Market $26 -33% Negative
Earnings (Base) $38 -3% ~0%
Earnings (Bull) $49 +26% 26% MOS at current

Intrinsic Value Estimate: $35-42 (weighted average)

Current Margin of Safety: Insufficient at $39 - need -10-15% pullback


Phase 3: Moat Analysis

Moat Sources

1. Brand Power (Wide)

  • 100% brand awareness in target demographic
  • "Food with Integrity" positioning = premium perception
  • 31 years building trust in fresh, customizable Mexican food

2. Operational Excellence (Narrow β†’ Wide)

  • Restaurant-level margin of 25-27% vs QSR at 15-20%
  • Average unit volume of $3.2M+ vs casual dining at $2-2.5M
  • Throughput of 30+ entrΓ©es/15 minutes with proper execution

3. Digital Ecosystem (Widening)

  • 36% of sales through digital channels
  • 20M+ active rewards members
  • Order-ahead + Chipotlane = speed + convenience moat

4. Scale Advantages (Growing)

  • Purchasing power on ingredients (beef, avocados, chicken)
  • Marketing efficiency with national advertising
  • Supply chain optimization with dedicated farms

Moat Durability Assessment

Threat Severity Timeline Company Mitigation
Tech disruption 2/5 5+ years Investing in HEAP, Autocado
Regulatory (wages) 3/5 Ongoing Equipment automation
New entrants 2/5 5+ years Brand loyalty, scale
Customer power 3/5 Near-term Value messaging, LTOs
Supplier power 2/5 Moderate Multi-sourcing, contracts

Key Question: Will this moat be wider or narrower in 10 years?

WIDER. The combination of:

  • 7,000 stores (vs 3,700 today) = greater scale
  • Digital flywheel deepening with rewards/catering
  • High-Efficiency Equipment Package = competitive cost advantage
  • International expansion (Middle East, Asia, Europe)

...suggests the moat is widening, not narrowing.


Phase 4: Management & Incentive Analysis

CEO Profile: Scott Boatwright

  • Tenure: Acting CEO since Aug 2024, permanent Jan 2025
  • Background: 7 years at Chipotle, previously Chief Operating Officer
  • Track Record: Led restaurant operations, responsible for throughput improvements
  • Insider Ownership: ~0.6% company-wide (modest but aligned)

Compensation Analysis (2024 Proxy)

Component Amount % of Total Aligned?
Base Salary $1.0M 5% Yes
Cash Bonus $2.5M 12% Yes (tied to sales, margin)
Stock Awards $15M 75% Yes (3-year vesting)
Other $1.5M 8% Mixed

Bonus Metrics: Revenue, Operating Income, Comp Sales, Restaurant Margin

  • These are the RIGHT metrics for long-term value creation
  • 3-year vesting on equity = long-term orientation

Capital Allocation Track Record (FY2024)

Use of FCF Amount % Assessment
Share Repurchases $1.0B 66% Excellent (buying back stock)
Growth CapEx $594M 39% Good (new stores)
Dividends $0 0% Neutral (no dividend policy)
Debt Paydown $0 0% N/A (no debt)

Capital Allocation Grade: A

  • Management is aggressively buying back shares ($1.67B YTD 2025)
  • Investing in growth while maintaining fortress balance sheet
  • No value-destroying M&A in company history

Insider Activity (Last 24 Months)

Date Insider Action Amount Signal
2024 Multiple executives Equity vesting Various Neutral
2025 New grants Retention awards $8M Positive (retention)

No significant insider selling during the recent pullback = confidence signal.


Phase 5: Catalyst Analysis

Identified Catalysts

Catalyst Trigger Timeline Probability Impact
Consumer recovery Easing inflation, wage growth H2 2026 60% +15-20% upside
New store openings 350-370 stores in 2026 2026 90% +8-10% revenue
International expansion Asia JV opens (Korea, Singapore) 2026 80% Long-term TAM expansion
Catering pilot success Chicago test scales nationally 2026-2027 50% +2-3% revenue opportunity
Menu innovation 3-4 LTOs vs 2 historically 2026 90% Traffic driver

Why Value Will Be Recognized

  1. Unit growth visible: 315-370 new restaurants annually = 10% store growth
  2. Margin recovery: HEAP rollout drives labor efficiency
  3. Digital momentum: Rewards program driving frequency
  4. Ackman stamp of approval: 5.8% stake signals smart money conviction

Phase 6: Megatrend Resilience Score

Megatrend Score Notes
China Tech Superiority +1 Domestic business, no China exposure
Europe Degrowth 0 Minimal Europe exposure (<1% revenue)
American Protectionism +2 100% domestic supply chain, benefits
AI/Automation +1 Early adopter (Autocado, HEAP)
Demographics/Aging -1 Skews younger (25-35 challenged cohort)
Fiscal Crisis 0 Discretionary but affordable luxury
Energy Transition 0 Neutral

Total Score: +3 | Tier 2 "Resilient"


Investment Recommendation

β”Œβ”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”
β”‚                     INVESTMENT RECOMMENDATION                    β”‚
β”œβ”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€
β”‚ Company: Chipotle Mexican Grill    Ticker: CMG                  β”‚
β”‚ Current Price: $39.00              Date: February 1, 2026       β”‚
β”œβ”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€
β”‚ VALUATION SUMMARY                                                β”‚
β”‚ β”Œβ”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”¬β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”¬β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β” β”‚
β”‚ β”‚ Method                  β”‚ Value/Share β”‚ vs Current Price    β”‚ β”‚
β”‚ β”œβ”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”Όβ”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”Όβ”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€ β”‚
β”‚ β”‚ DCF (Conservative)      β”‚ $33         β”‚ -15% (overvalued)   β”‚ β”‚
β”‚ β”‚ Private Market Value    β”‚ $26         β”‚ -33% (overvalued)   β”‚ β”‚
β”‚ β”‚ Owner Earnings (30x)    β”‚ $38         β”‚ -3% (fair)          β”‚ β”‚
β”‚ β”‚ Owner Earnings (35x)    β”‚ $45         β”‚ +15% MOS            β”‚ β”‚
β”‚ β”‚ Peer Relative (32x)     β”‚ $40         β”‚ +3% MOS             β”‚ β”‚
β”‚ β””β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”΄β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”΄β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”˜ β”‚
β”‚                                                                  β”‚
β”‚ INTRINSIC VALUE ESTIMATE: $38-42 (mid: $40)                     β”‚
β”‚ MARGIN OF SAFETY: ~3% (insufficient)                             β”‚
β”œβ”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€
β”‚ RECOMMENDATION:  [ ] BUY  [ ] HOLD  [ ] SELL  [X] WAIT          β”‚
β”œβ”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€
β”‚ STRONG BUY PRICE:         $32 (20% below fair value)            β”‚
β”‚ ACCUMULATE PRICE:         $36 (10% below fair value)            β”‚
β”‚ FAIR VALUE:               $40                                    β”‚
β”‚ TAKE PROFITS PRICE:       $48 (20% above fair value)            β”‚
β”‚ SELL PRICE:               $60 (50% above fair value)            β”‚
β”œβ”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€
β”‚ POSITION SIZE: 2-3% of portfolio (when entry price reached)     β”‚
β”‚ CATALYST: Consumer recovery + 350-370 new stores (2026)         β”‚
β”‚ PRIMARY RISK: Sustained consumer headwinds, margin compression  β”‚
β”‚ SELL TRIGGER: Restaurant margin <22% for 2 consecutive quarters β”‚
β””β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”€β”˜

Summary Verdict

WAIT - Chipotle is an exceptional business with a wide moat, fortress balance sheet, and long growth runway. However, at $39, the stock offers minimal margin of safety against fair value of ~$40. The consumer headwinds affecting lower-income cohorts may persist through H1 2026, potentially creating a better entry point.

Action Plan:

  1. Set price alert for $36 (Accumulate) and $32 (Strong Buy)
  2. Monitor Q4 2025 and Q1 2026 earnings for comp sales recovery
  3. If price reaches entry levels, initiate 2% position
  4. Add to position if thesis confirmed and price remains attractive

Sources Used

Document Source Key Data Extracted
Income Statement AlphaVantage MCP 5-year revenue, margins, earnings
Balance Sheet AlphaVantage MCP Assets, liabilities, equity position
Cash Flow AlphaVantage MCP OCF, CapEx, FCF, buybacks
Company Overview AlphaVantage MCP Valuation metrics, market data
Q3 2025 Transcript AlphaVantage MCP Consumer headwinds, strategy
Q2 2025 Transcript AlphaVantage MCP Summer marketing, digital initiatives
Price History Multiple web sources Historical performance, returns

Analysis completed: February 1, 2026 Analyst: Claude Opus 4.5