The Discounted Cash Flow (DCF) valuation of Noodles & Co (NDLS) is 9.99 USD. With the latest stock price at 1.65 USD, the upside of Noodles & Co based on DCF is 505.6%.
Range | Selected | |
WACC / Discount Rate | 7.0% - 9.1% | 8.0% |
Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
Fair Price | 6.47 - 19.27 | 9.99 |
Upside | 292.0% - 1067.6% | 505.6% |