NDLS
Noodles & Co
Price:  
0.71 
USD
Volume:  
315,695.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NDLS Intrinsic Value

63.40 %
Upside

What is the intrinsic value of NDLS?

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

Is NDLS undervalued or overvalued?

Based on its market price of 0.71 USD and our intrinsic valuation, Noodles & Co (NDLS) is undervalued by 63.40%.

0.71 USD
Stock Price
1.16 USD
Intrinsic Value
Intrinsic Value Details

NDLS Intrinsic Value - Valuation Summary

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%

NDLS Intrinsic Value - Key Valuation Metrics

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%