As of 2025-09-16, the Intrinsic Value of Noodles & Co (NDLS) is 1.42 USD. This NDLS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.67 USD, the upside of Noodles & Co is 112.60%.
The range of the Intrinsic Value is 0.84 - 1.80 USD
Based on its market price of 0.67 USD and our intrinsic valuation, Noodles & Co (NDLS) is undervalued by 112.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.30) - (1.85) | (2.16) | -421.9% |
| DCF (Growth 10y) | (1.34) - 0.18 | (0.85) | -227.5% |
| DCF (EBITDA 5y) | 0.84 - 1.80 | 1.42 | 112.6% |
| DCF (EBITDA 10y) | 0.52 - 1.73 | 1.18 | 76.7% |
| Fair Value | -4.64 - -4.64 | -4.64 | -791.91% |
| P/E | (16.28) - (17.32) | (16.34) | -2539.0% |
| EV/EBITDA | (0.46) - 0.91 | 0.40 | -40.8% |
| EPV | 2.18 - 3.45 | 2.81 | 320.1% |
| DDM - Stable | (3.27) - (7.96) | (5.61) | -938.0% |
| DDM - Multi | (0.49) - (0.95) | (0.65) | -196.6% |
| Market Cap (mil) | 31.11 |
| Beta | 0.82 |
| Outstanding shares (mil) | 46.44 |
| Enterprise Value (mil) | 142.98 |
| Market risk premium | 4.60% |
| Cost of Equity | 18.67% |
| Cost of Debt | 6.60% |
| WACC | 9.32% |