As of 2024-07-27, the Intrinsic Value of Noodles & Co (NDLS) is
3.93 USD. This NDLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.73 USD, the upside of Noodles & Co is
%.
The range of the Intrinsic Value is 1.71 - 12.97 USD
NDLS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.71 - 12.97 |
3.93 |
127.4% |
| DCF (Growth 10y) |
2.23 - 14.17 |
4.64 |
168.2% |
| DCF (EBITDA 5y) |
4.73 - 9.06 |
6.60 |
281.3% |
| DCF (EBITDA 10y) |
3.81 - 10.04 |
6.22 |
259.8% |
| Fair Value |
-1.42 - -1.42 |
-1.42 |
-182.07% |
| P/E |
(4.41) - (4.97) |
(4.76) |
-374.9% |
| EV/EBITDA |
2.90 - 4.19 |
3.58 |
107.2% |
| EPV |
1.73 - 6.01 |
3.87 |
123.8% |
| DDM - Stable |
(1.68) - (4.09) |
(2.88) |
-266.6% |
| DDM - Multi |
2.60 - 5.12 |
3.47 |
100.6% |
NDLS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
78.46 |
| Beta |
2.57 |
| Outstanding shares (mil) |
45.35 |
| Enterprise Value (mil) |
161.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.05% |
| Cost of Debt |
12.67% |
| WACC |
12.31% |