The Discounted Cash Flow (DCF) valuation of Noodles & Co (NDLS) is (3.23) USD. With the latest stock price at 0.79 USD, the upside of Noodles & Co based on DCF is -507.3%.
Based on the latest price of 0.79 USD and our DCF valuation, Noodles & Co (NDLS) is a sell. selling NDLS stocks now will result in a potential gain of 507.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 11.3% | 10.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (3.34) - (3.01) | (3.23) |
| Upside | -520.6% - -479.6% | -507.3% |