As of 2025-01-14, the Intrinsic Value of Noodles & Co (NDLS) is
11.29 USD. This NDLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.69 USD, the upside of Noodles & Co is
1,540.80%.
The range of the Intrinsic Value is 7.26 - 22.44 USD
11.29 USD
Intrinsic Value
NDLS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.26 - 22.44 |
11.29 |
1540.8% |
| DCF (Growth 10y) |
8.74 - 24.32 |
12.91 |
1776.0% |
| DCF (EBITDA 5y) |
6.56 - 9.78 |
8.12 |
1080.0% |
| DCF (EBITDA 10y) |
7.73 - 11.43 |
9.46 |
1275.6% |
| Fair Value |
-3.57 - -3.57 |
-3.57 |
-619.56% |
| P/E |
(9.98) - (12.00) |
(10.99) |
-1697.6% |
| EV/EBITDA |
1.81 - 4.95 |
3.24 |
371.4% |
| EPV |
5.12 - 7.07 |
6.09 |
785.8% |
| DDM - Stable |
(4.87) - (11.88) |
(8.37) |
-1316.9% |
| DDM - Multi |
3.01 - 5.78 |
3.97 |
476.5% |
NDLS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
31.43 |
| Beta |
1.43 |
| Outstanding shares (mil) |
45.68 |
| Enterprise Value (mil) |
118.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.35% |
| Cost of Debt |
6.23% |
| WACC |
7.59% |