The Discounted Cash Flow (DCF) valuation of Noodles & Co (NDLS) is 2.48 USD. With the latest stock price at 1.14 USD, the upside of Noodles & Co based on DCF is 117.3%.
Range | Selected | |
WACC / Discount Rate | 8.4% - 22.5% | 15.5% |
Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
Fair Price | 0.70 - 11.58 | 2.48 |
Upside | -38.8% - 916.0% | 117.3% |