The Discounted Cash Flow (DCF) valuation of Noodles & Co (NDLS) is (2.16) USD. With the latest stock price at 0.66 USD, the upside of Noodles & Co based on DCF is -426.2%.
Based on the latest price of 0.66 USD and our DCF valuation, Noodles & Co (NDLS) is a sell. selling NDLS stocks now will result in a potential gain of 426.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.5% | 9.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (2.30) - (1.85) | (2.16) |
| Upside | -447.5% - -380.0% | -426.2% |