NDLS
Noodles & Co
Price:  
1.80 
USD
Volume:  
273,359.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NDLS Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Noodles & Co (NDLS) is 4.14 USD. This NDLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.80 USD, the upside of Noodles & Co is %.

The range of the Intrinsic Value is 1.93 - 12.19 USD

1.80 USD
Stock Price
4.14 USD
Intrinsic Value
Intrinsic Value Details

NDLS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.93 - 12.19 4.14 129.4%
DCF (Growth 10y) 2.49 - 13.34 4.87 170.0%
DCF (EBITDA 5y) 4.54 - 8.03 5.98 231.0%
DCF (EBITDA 10y) 3.88 - 9.09 5.90 226.8%
Fair Value -1.42 - -1.42 -1.42 -178.73%
P/E (3.94) - (4.63) (4.27) -336.6%
EV/EBITDA 2.61 - 3.63 3.05 69.1%
EPV 1.91 - 5.82 3.86 114.0%
DDM - Stable (1.80) - (4.23) (3.01) -267.0%
DDM - Multi 2.83 - 5.32 3.72 105.8%

NDLS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 81.78
Beta 2.16
Outstanding shares (mil) 45.31
Enterprise Value (mil) 164.89
Market risk premium 4.60%
Cost of Equity 11.55%
Cost of Debt 12.67%
WACC 12.01%