NDLS
Noodles & Co
Price:  
1.14 
USD
Volume:  
81,737.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NDLS DCF Valuation - Growth Exit 5Y

117.3%
Upside

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%
1.14 USD
Stock Price
2.48 USD
Fair Price