The WACC of Noodles & Co (NDLS) is 15.2%.
| Range | Selected | |
| Cost of equity | 13.00% - 19.70% | 16.35% |
| Tax rate | 0.40% - 1.30% | 0.85% |
| Cost of debt | 5.50% - 23.90% | 14.70% |
| WACC | 8.3% - 22.1% | 15.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.98 | 2.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.00% | 19.70% |
| Tax rate | 0.40% | 1.30% |
| Debt/Equity ratio | 1.61 | 1.61 |
| Cost of debt | 5.50% | 23.90% |
| After-tax WACC | 8.3% | 22.1% |
| Selected WACC | 15.2% | |