As of 2024-09-13, the Intrinsic Value of Noodles & Co (NDLS) is
3.51 USD. This NDLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.34 USD, the upside of Noodles & Co is
%.
The range of the Intrinsic Value is 1.23 - 17.69 USD
NDLS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.23 - 17.69 |
3.51 |
162.2% |
| DCF (Growth 10y) |
1.55 - 18.02 |
3.91 |
191.5% |
| DCF (EBITDA 5y) |
4.08 - 8.49 |
5.85 |
336.4% |
| DCF (EBITDA 10y) |
2.91 - 9.44 |
5.25 |
291.5% |
| Fair Value |
-2.76 - -2.76 |
-2.76 |
-306.04% |
| P/E |
(8.00) - (9.10) |
(8.61) |
-742.8% |
| EV/EBITDA |
3.15 - 4.98 |
3.96 |
195.4% |
| EPV |
1.18 - 5.93 |
3.55 |
165.2% |
| DDM - Stable |
(3.39) - (8.85) |
(6.12) |
-556.8% |
| DDM - Multi |
2.55 - 5.34 |
3.47 |
158.7% |
NDLS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
61.16 |
| Beta |
2.30 |
| Outstanding shares (mil) |
45.64 |
| Enterprise Value (mil) |
146.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.50% |
| Cost of Debt |
14.67% |
| WACC |
13.64% |