NDLS
Noodles & Co
Price:  
1.66 
USD
Volume:  
128,106.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NDLS DCF Valuation - Growth Exit 5Y

136.9%
Upside

The Discounted Cash Flow (DCF) valuation of Noodles & Co (NDLS) is 3.93 USD. With the latest stock price at 1.66 USD, the upside of Noodles & Co based on DCF is 136.9%.

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 2.9% - 681.1% 136.9%
1.66 USD
Stock Price
3.93 USD
Fair Price