The WACC of Noodles & Co (NDLS) is 13.4%.
| Range | Selected | |
| Cost of equity | 10.30% - 13.80% | 12.05% |
| Tax rate | 0.40% - 1.30% | 0.85% |
| Cost of debt | 5.50% - 23.90% | 14.70% |
| WACC | 7.7% - 19.1% | 13.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.4 | 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 | 1.17 | 1.17 |
| Cost of debt | 5.50% | 23.90% |
| After-tax WACC | 7.7% | 19.1% |
| Selected WACC | 13.4% | |