As of 2024-12-14, the Intrinsic Value of Noodles & Co (NDLS) is
10.65 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
1,436.80%.
The range of the Intrinsic Value is 6.86 - 20.95 USD
10.65 USD
Intrinsic Value
NDLS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.86 - 20.95 |
10.65 |
1436.8% |
| DCF (Growth 10y) |
8.27 - 22.72 |
12.19 |
1658.8% |
| DCF (EBITDA 5y) |
6.85 - 9.72 |
8.23 |
1087.8% |
| DCF (EBITDA 10y) |
7.85 - 11.29 |
9.46 |
1265.4% |
| Fair Value |
-3.57 - -3.57 |
-3.57 |
-615.81% |
| P/E |
(10.95) - (12.71) |
(11.71) |
-1789.3% |
| EV/EBITDA |
2.01 - 4.95 |
3.38 |
387.6% |
| EPV |
4.91 - 6.88 |
5.89 |
750.6% |
| DDM - Stable |
(4.25) - (10.20) |
(7.22) |
-1142.3% |
| DDM - Multi |
2.56 - 4.89 |
3.37 |
386.5% |
NDLS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
31.66 |
| Beta |
1.83 |
| Outstanding shares (mil) |
45.68 |
| Enterprise Value (mil) |
118.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.55% |
| Cost of Debt |
6.23% |
| WACC |
7.80% |