Noodles & Co
NASDAQ:NDLS

Watchlist Manager
Noodles & Co Logo
Noodles & Co
NASDAQ:NDLS
Watchlist
Price: 0.795 USD -0.76% Market Closed
Market Cap: 36.5m USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one NDLS stock under the Base Case scenario is 5.656 USD. Compared to the current market price of 0.795 USD, Noodles & Co is Undervalued by 86%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NDLS Relative Value
Base Case
5.656 USD
Undervaluation 86%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.1
P/S
P/S
Price to Sales
0.1
vs History
93
vs Industry
94
Median 3Y
0.2
Median 5Y
0.5
Industry
1.4
Forward
0.1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-28.1
Median 5Y
-19.5
Industry
19.2
Forward
-2.1
More Details
8
P/OCF
P/OCF
Price to OCF
8
vs History
68
vs Industry
48
Median 3Y
8.2
Median 5Y
10.5
Industry
9.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
22
Median 3Y
-6.6
Median 5Y
-11.1
Industry
18.7
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
26
Median 3Y
4.4
Median 5Y
7.1
Industry
2.1
More Details
0.3
EV/S
EV/S
Enterprise Value to Sales
0.3
vs History
90
vs Industry
86
Median 3Y
0.4
Median 5Y
0.6
Industry
1.9
Forward
0.3
More Details
1.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.2
vs History
84
vs Industry
73
Median 3Y
1.5
Median 5Y
2.2
Industry
3.8
More Details
7.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.5
vs History
65
vs Industry
52
Median 3Y
7.1
Median 5Y
9.4
Industry
10.7
Forward
5.2
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
3
Median 3Y
41.5
Median 5Y
30.1
Industry
16.7
Forward
-23.7
More Details
31
EV/OCF
EV/OCF
Enterprise Value to OCF
31
vs History
15
vs Industry
21
Median 3Y
12.7
Median 5Y
13.9
Industry
12.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-8.2
Median 5Y
-7.1
Industry
17.3
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
84
vs Industry
76
Median 3Y
0.6
Median 5Y
0.8
Industry
1.3
More Details

Multiples Across Competitors

NDLS Competitors Multiples
Noodles & Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Noodles & Co
NASDAQ:NDLS
36.5m USD 0.1 -0.9 7.5 -14.6
US
McDonald's Corp
NYSE:MCD
215.9B USD 8.4 26.5 18.4 21.6
US
Starbucks Corp
NASDAQ:SBUX
106B USD 2.9 33.9 19.1 26.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
67.8B USD 5.9 43.4 28.6 33.5
UK
Compass Group PLC
LSE:CPG
43.4B GBP 1 29.7 14 18.3
US
Yum! Brands Inc
NYSE:YUM
40B USD 5.2 28.1 19 20.4
CA
Restaurant Brands International Inc
NYSE:QSR
30.6B USD 3.5 32.2 16.7 18.8
IN
Eternal Ltd
NSE:ETERNAL
2.3T INR 11.2 428.8 343.8 -969
CN
MIXUE Group
HKEX:2097
207.2B HKD 0 0 0 0
US
Darden Restaurants Inc
NYSE:DRI
25.5B USD 2.2 24.2 14.6 19.9
CN
Yum China Holdings Inc
NYSE:YUMC
16.3B USD 1.4 17.8 8.5 11.8
P/E Multiple
Earnings Growth PEG
US
Noodles & Co
NASDAQ:NDLS
Average P/E: 73.8
Negative Multiple: -0.9 		N/A N/A
US
McDonald's Corp
NYSE:MCD
26.5
9%
2.9
US
Starbucks Corp
NASDAQ:SBUX
33.9
4%
8.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
43.4
15%
2.9
UK
Compass Group PLC
LSE:CPG
29.7
26%
1.1
US
Yum! Brands Inc
NYSE:YUM
28.1
12%
2.3
CA
Restaurant Brands International Inc
NYSE:QSR
32.2
12%
2.7
IN
Eternal Ltd
NSE:ETERNAL
428.8
N/A N/A
CN
M
MIXUE Group
HKEX:2097
Not Available
17%
N/A
US
Darden Restaurants Inc
NYSE:DRI
24.2
10%
2.4
CN
Yum China Holdings Inc
NYSE:YUMC
17.8
11%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Noodles & Co
NASDAQ:NDLS
Average EV/EBIT: 21.3
Negative Multiple: -14.6 		N/A N/A
US
McDonald's Corp
NYSE:MCD
21.6
7%
3.1
US
Starbucks Corp
NASDAQ:SBUX
26.4
5%
5.3
US
Chipotle Mexican Grill Inc
NYSE:CMG
33.5
14%
2.4
UK
Compass Group PLC
LSE:CPG
18.3
13%
1.4
US
Yum! Brands Inc
NYSE:YUM
20.4
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18.8
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -969 N/A N/A
CN
M
MIXUE Group
HKEX:2097
Not Available
17%
N/A
US
Darden Restaurants Inc
NYSE:DRI
19.9
8%
2.5
CN
Yum China Holdings Inc
NYSE:YUMC
11.8
10%
1.2

See Also

Summary
NDLS intrinsic value, competitors valuation, and company profile.
DCF Valuation
NDLS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NDLS stock valuation using valuation multiples.
Wall Street Estimates
NDLS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NDLS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 261,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.