As of 2025-06-24, the Intrinsic Value of Noodles & Co (NDLS) is 1.43 USD. This NDLS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.78 USD, the upside of Noodles & Co is 83.90%.
The range of the Intrinsic Value is 0.56 - 2.34 USD
Based on its market price of 0.78 USD and our intrinsic valuation, Noodles & Co (NDLS) is undervalued by 83.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.54) - (2.30) | (2.46) | -418.0% |
| DCF (Growth 10y) | (1.60) - (0.39) | (1.20) | -254.7% |
| DCF (EBITDA 5y) | 0.56 - 2.34 | 1.43 | 83.9% |
| DCF (EBITDA 10y) | 0.26 - 2.21 | 1.17 | 50.4% |
| Fair Value | -4.26 - -4.26 | -4.26 | -649.52% |
| P/E | (12.61) - (15.42) | (13.93) | -1896.9% |
| EV/EBITDA | (0.16) - 1.89 | 0.77 | -0.2% |
| EPV | 1.95 - 3.15 | 2.55 | 228.9% |
| DDM - Stable | (2.79) - (6.38) | (4.59) | -691.8% |
| DDM - Multi | (0.46) - (0.85) | (0.60) | -177.2% |
| Market Cap (mil) | 35.60 |
| Beta | 0.96 |
| Outstanding shares (mil) | 45.94 |
| Enterprise Value (mil) | 142.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 20.19% |
| Cost of Debt | 6.60% |
| WACC | 10.08% |