As of 2026-06-14, the Intrinsic Value of Noodles & Co (NDLS) is (29.97) USD. This NDLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.27 USD, the upside of Noodles & Co is -310.00%.
The range of the Intrinsic Value is (40.70) - (27.35) USD
Based on its market price of 14.27 USD and our intrinsic valuation, Noodles & Co (NDLS) is overvalued by 310.00%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (40.70) - (27.35) | (29.97) | -310.0% |
| DCF (Growth 10y) | (23.82) - (16.37) | (22.73) | -259.3% |
| DCF (EBITDA 5y) | (13.64) - (0.73) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (17.25) - 3.04 | (1,234.50) | -123450.0% |
| Fair Value | -31.35 - -31.35 | -31.35 | -319.68% |
| P/E | (106.71) - (113.35) | (117.08) | -920.5% |
| EV/EBITDA | (8.44) - 21.27 | 4.88 | -65.8% |
| EPV | (1.17) - 28.32 | 13.57 | -4.9% |
| DDM - Stable | (31.04) - (131.29) | (81.16) | -668.8% |
| DDM - Multi | (10.33) - (37.86) | (16.65) | -216.7% |
| Market Cap (mil) | 84.05 |
| Beta | 0.54 |
| Outstanding shares (mil) | 5.89 |
| Enterprise Value (mil) | 194.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.22% |
| Cost of Debt | 15.80% |
| WACC | 13.85% |