The WACC of Noodles & Co (NDLS) is 12.3%.
| Range | Selected | |
| Cost of equity | 10.30% - 13.80% | 12.05% |
| Tax rate | 0.40% - 1.30% | 0.85% |
| Cost of debt | 5.50% - 19.90% | 12.70% |
| WACC | 7.7% - 16.9% | 12.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.39 | 1.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.30% | 13.80% |
| Tax rate | 0.40% | 1.30% |
| Debt/Equity ratio | 1.15 | 1.15 |
| Cost of debt | 5.50% | 19.90% |
| After-tax WACC | 7.7% | 16.9% |
| Selected WACC | 12.3% | |