NDLS
Noodles & Co
Price:  
2.04 
USD
Volume:  
164,026.00
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 12.1%.

The Cost of Equity of Noodles & Co (NDLS) is 11.60%.
The Cost of Debt of Noodles & Co (NDLS) is 12.70%.

Range Selected
Cost of equity 9.90% - 13.30% 11.60%
Tax rate 0.40% - 1.30% 0.85%
Cost of debt 5.50% - 19.90% 12.70%
WACC 7.7% - 16.4% 12.1%
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 1.31 1.5
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.90% 13.30%
Tax rate 0.40% 1.30%
Debt/Equity ratio 0.96 0.96
Cost of debt 5.50% 19.90%
After-tax WACC 7.7% 16.4%
Selected WACC 12.1%