The Discounted Cash Flow (DCF) valuation of Noodles & Co (NDLS) is 3.93 USD. With the latest stock price at 1.73 USD, the upside of Noodles & Co based on DCF is 127.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 16.9% | 12.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.71 - 12.97 | 3.93 |
| Upside | -1.2% - 649.4% | 127.4% |