As of 2026-03-19, the Intrinsic Value of Noodles & Co (NDLS) is 11.05 USD. This NDLS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 6.65 USD, the upside of Noodles & Co is 66.10%.
The range of the Intrinsic Value is 6.39 - 14.05 USD
Based on its market price of 6.65 USD and our intrinsic valuation, Noodles & Co (NDLS) is undervalued by 66.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (18.01) - (14.29) | (16.91) | -354.3% |
| DCF (Growth 10y) | (10.32) - 4.01 | (6.07) | -191.2% |
| DCF (EBITDA 5y) | 6.39 - 14.05 | 11.05 | 66.1% |
| DCF (EBITDA 10y) | 5.56 - 16.34 | 11.42 | 71.7% |
| Fair Value | -38.85 - -38.85 | -38.85 | -684.19% |
| P/E | (131.31) - (125.71) | (131.70) | -2080.4% |
| EV/EBITDA | (2.07) - 7.83 | 3.44 | -48.3% |
| EPV | 17.49 - 29.70 | 23.59 | 254.8% |
| DDM - Stable | (29.99) - (86.18) | (58.08) | -973.4% |
| DDM - Multi | (4.45) - (10.29) | (6.23) | -193.7% |
| Market Cap (mil) | 38.90 |
| Beta | 1.22 |
| Outstanding shares (mil) | 5.85 |
| Enterprise Value (mil) | 149.71 |
| Market risk premium | 4.60% |
| Cost of Equity | 16.63% |
| Cost of Debt | 6.60% |
| WACC | 9.14% |