The Discounted Cash Flow (DCF) valuation of Noodles & Co (NDLS) is 10.57 USD. With the latest stock price at 0.69 USD, the upside of Noodles & Co based on DCF is 1424.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.8% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 6.86 - 20.39 | 10.57 |
| Upside | 889.5% - 2841.6% | 1424.6% |