NDLS
Noodles & Co
Price:  
0.78 
USD
Volume:  
43,713.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NDLS Intrinsic Value

83.90 %
Upside

What is the intrinsic value of NDLS?

As of 2025-06-24, the Intrinsic Value of Noodles & Co (NDLS) is 1.43 USD. This NDLS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.78 USD, the upside of Noodles & Co is 83.90%.

The range of the Intrinsic Value is 0.56 - 2.34 USD

Is NDLS undervalued or overvalued?

Based on its market price of 0.78 USD and our intrinsic valuation, Noodles & Co (NDLS) is undervalued by 83.90%.

0.78 USD
Stock Price
1.43 USD
Intrinsic Value
Intrinsic Value Details

NDLS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (2.54) - (2.30) (2.46) -418.0%
DCF (Growth 10y) (1.60) - (0.39) (1.20) -254.7%
DCF (EBITDA 5y) 0.56 - 2.34 1.43 83.9%
DCF (EBITDA 10y) 0.26 - 2.21 1.17 50.4%
Fair Value -4.26 - -4.26 -4.26 -649.52%
P/E (12.61) - (15.42) (13.93) -1896.9%
EV/EBITDA (0.16) - 1.89 0.77 -0.2%
EPV 1.95 - 3.15 2.55 228.9%
DDM - Stable (2.79) - (6.38) (4.59) -691.8%
DDM - Multi (0.46) - (0.85) (0.60) -177.2%

NDLS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 35.60
Beta 0.96
Outstanding shares (mil) 45.94
Enterprise Value (mil) 142.88
Market risk premium 4.60%
Cost of Equity 20.19%
Cost of Debt 6.60%
WACC 10.08%