The WACC of Noodles & Co (NDLS) is 7.8%.
| Range | Selected | |
| Cost of equity | 10.80% - 14.30% | 12.55% |
| Tax rate | 0.40% - 1.30% | 0.85% |
| Cost of debt | 5.50% - 7.00% | 6.25% |
| WACC | 6.8% - 8.8% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.51 | 1.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.80% | 14.30% |
| Tax rate | 0.40% | 1.30% |
| Debt/Equity ratio | 2.93 | 2.93 |
| Cost of debt | 5.50% | 7.00% |
| After-tax WACC | 6.8% | 8.8% |
| Selected WACC | 7.8% | |