As of 2025-07-01, the Intrinsic Value of Noodles & Co (NDLS) is 1.16 USD. This NDLS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.71 USD, the upside of Noodles & Co is 63.40%.
The range of the Intrinsic Value is 0.50 - 1.79 USD
Based on its market price of 0.71 USD and our intrinsic valuation, Noodles & Co (NDLS) is undervalued by 63.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.98) - (1.79) | (1.91) | -368.5% |
| DCF (Growth 10y) | (1.24) - (0.29) | (0.93) | -230.1% |
| DCF (EBITDA 5y) | 0.50 - 1.79 | 1.16 | 63.4% |
| DCF (EBITDA 10y) | 0.25 - 1.70 | 0.96 | 34.1% |
| Fair Value | -3.31 - -3.31 | -3.31 | -564.12% |
| P/E | (9.77) - (11.92) | (10.77) | -1610.7% |
| EV/EBITDA | (0.13) - 1.44 | 0.62 | -13.7% |
| EPV | 1.51 - 2.46 | 1.99 | 178.9% |
| DDM - Stable | (2.16) - (4.99) | (3.57) | -601.5% |
| DDM - Multi | (0.36) - (0.67) | (0.46) | -165.1% |
| Market Cap (mil) | 42.16 |
| Beta | 0.95 |
| Outstanding shares (mil) | 59.14 |
| Enterprise Value (mil) | 149.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 20.20% |
| Cost of Debt | 6.60% |
| WACC | 10.06% |