NDLS
Noodles & Co
Price:  
2.50 
USD
Volume:  
203,893.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NDLS WACC - Weighted Average Cost of Capital

The WACC of Noodles & Co (NDLS) is 7.5%.

The Cost of Equity of Noodles & Co (NDLS) is 7.85%.
The Cost of Debt of Noodles & Co (NDLS) is 6.65%.

Range Selected
Cost of equity 6.40% - 9.30% 7.85%
Tax rate 0.30% - 1.30% 0.80%
Cost of debt 5.10% - 8.20% 6.65%
WACC 6.0% - 9.0% 7.5%
WACC

NDLS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.54 0.8
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 9.30%
Tax rate 0.30% 1.30%
Debt/Equity ratio 0.46 0.46
Cost of debt 5.10% 8.20%
After-tax WACC 6.0% 9.0%
Selected WACC 7.5%