The Discounted Cash Flow (DCF) valuation of Noodles & Co (NDLS) is (29.23) USD. With the latest stock price at 13.40 USD, the upside of Noodles & Co based on DCF is -318.1%.
Based on the latest price of 13.40 USD and our DCF valuation, Noodles & Co (NDLS) is a sell. selling NDLS stocks now will result in a potential gain of 318.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 18.3% | 12.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (39.97) - (26.50) | (29.23) |
| Upside | -398.3% - -297.8% | -318.1% |