Lumen Technologies, Inc.
$23.43B- Market cap
- $6.99B
- Debt
- +$17.44B
- Cash
- −$1.00B
Capital structure 29% equity / 71% debt · EV / Revenue 1.89x · EV / EBITDA 9.42x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: LUMN stock price at discount vs CMG $6.78 current versus $47.17 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at CMG's multiple
Implied fair value · at LUMN's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: LUMN FY 2025 (ended Dec 31, 2025) · CMG FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 29% equity / 71% debt · EV / Revenue 1.89x · EV / EBITDA 9.42x
Capital structure 93% equity / 7% debt · EV / Revenue 4.15x · EV / EBITDA 24.61x
CMG carries the larger enterprise value at $49.46B against $23.43B; LUMN trades on the lower EV / Revenue multiple (1.89x vs 4.15x); LUMN on the lower EV / EBITDA (9.42x vs 24.61x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
LUMEN TECHNOLOGIES, INC. · implied price per share
Bear
-$11.13
Base
-$10.46
Bull
-$9.26
CHIPOTLE MEXICAN GRILL, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
-15.61x
1.32x
Net debt / EBITDA
Leverage against operating earnings
6.61x
1.33x
Cash and equivalents
Liquid reserves on the balance sheet
$1.00B
$1.05B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
AT&T INC.
LUMN vs T
T-Mobile US, Inc.
LUMN vs TMUS
COMCAST CORP
LUMN vs CMCSA
CROWN CASTLE INC.
LUMN vs CCI
MCDONALDS CORP
LUMN vs MCD
STARBUCKS CORP
LUMN vs SBUX
UNITED PARCEL SERVICE INC
LUMN vs UPS
DOMINOS PIZZA INC
LUMN vs DPZ
Wendy's Co
LUMN vs WEN
DARDEN RESTAURANTS INC
LUMN vs DRI
$17.44B
$3.73B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.