The Discounted Cash Flow (DCF) valuation of Noodles & Co (NDLS) is (16.73) USD. With the latest stock price at 10.55 USD, the upside of Noodles & Co based on DCF is -258.6%.
Based on the latest price of 10.55 USD and our DCF valuation, Noodles & Co (NDLS) is a sell. selling NDLS stocks now will result in a potential gain of 258.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.4% | 8.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (18.00) - (13.22) | (16.73) |
| Upside | -270.7% - -225.3% | -258.6% |