As of 2025-10-17, the Intrinsic Value of Noodles & Co (NDLS) is 1.18 USD. This NDLS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.64 USD, the upside of Noodles & Co is 84.00%.
The range of the Intrinsic Value is 0.67 - 1.61 USD
Based on its market price of 0.64 USD and our intrinsic valuation, Noodles & Co (NDLS) is undervalued by 84.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.30) - (1.82) | (2.15) | -436.6% |
| DCF (Growth 10y) | (1.34) - 0.28 | (0.83) | -230.2% |
| DCF (EBITDA 5y) | 0.67 - 1.61 | 1.18 | 84.0% |
| DCF (EBITDA 10y) | 0.39 - 1.58 | 0.99 | 54.7% |
| Fair Value | -4.64 - -4.64 | -4.64 | -825.47% |
| P/E | (15.56) - (17.21) | (16.23) | -2639.2% |
| EV/EBITDA | (0.50) - 0.75 | 0.30 | -53.8% |
| EPV | 2.18 - 3.54 | 2.86 | 347.4% |
| DDM - Stable | (3.24) - (8.31) | (5.77) | -1003.4% |
| DDM - Multi | (0.48) - (1.00) | (0.65) | -202.2% |
| Market Cap (mil) | 29.68 |
| Beta | 0.88 |
| Outstanding shares (mil) | 46.44 |
| Enterprise Value (mil) | 141.54 |
| Market risk premium | 4.60% |
| Cost of Equity | 18.55% |
| Cost of Debt | 6.60% |
| WACC | 9.26% |