Noodles & Co
NASDAQ:NDLS

Watchlist Manager
Noodles & Co Logo
Noodles & Co
NASDAQ:NDLS
Watchlist
Price: 0.7773 USD -1.63% Market Closed
Market Cap: 35.7m 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 5.6644 USD. Compared to the current market price of 0.7773 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
5.6644 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
95
vs Industry
94
Median 3Y
0.3
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
-28.7
Median 5Y
-20.4
Industry
19.3
Forward
-2.1
More Details
7.8
P/OCF
P/OCF
Price to OCF
7.8
vs History
69
vs Industry
48
Median 3Y
8.6
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
-7.3
Median 5Y
-11.1
Industry
18.2
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
92
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
87
vs Industry
73
Median 3Y
1.5
Median 5Y
2.2
Industry
3.8
More Details
7.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.4
vs History
65
vs Industry
52
Median 3Y
7.1
Median 5Y
9.4
Industry
10.8
Forward
5.2
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
3
Median 3Y
42.7
Median 5Y
30.1
Industry
16.8
Forward
-23.5
More Details
30.8
EV/OCF
EV/OCF
Enterprise Value to OCF
30.8
vs History
15
vs Industry
21
Median 3Y
12.4
Median 5Y
13.2
Industry
12.2
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-8.2
Median 5Y
-6.8
Industry
17.7
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
85
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
35.7m USD 0.1 -0.9 7.4 -14.5
JP
KFC Holdings Japan Ltd
TSE:9873
71.2T JPY 646.8 17 134.6 9 261.3 13 492.6
US
McDonald's Corp
NYSE:MCD
224.5B USD 8.7 27.5 19 22.4
US
Starbucks Corp
NASDAQ:SBUX
95.4B USD 2.6 30.5 17.4 24
US
Chipotle Mexican Grill Inc
NYSE:CMG
67.6B USD 5.9 43.3 28.5 33.4
UK
Compass Group PLC
LSE:CPG
44.2B GBP 1 30.2 14.3 18.6
US
Yum! Brands Inc
NYSE:YUM
40B USD 5.2 28.1 19 20.4
CA
Restaurant Brands International Inc
NYSE:QSR
32.5B USD 3.7 34.2 17.5 19.6
CN
MIXUE Group
HKEX:2097
218.3B HKD 0 0 0 0
IN
Eternal Ltd
NSE:ETERNAL
2.2T INR 10.7 410.3 328.4 -925.7
US
Darden Restaurants Inc
NYSE:DRI
25.1B USD 2.1 23.8 14.4 19.6
P/E Multiple
Earnings Growth PEG
US
Noodles & Co
NASDAQ:NDLS
Average P/E: 1 973.6
Negative Multiple: -0.9 		N/A N/A
JP
KFC Holdings Japan Ltd
TSE:9873
17 134.6
N/A N/A
US
McDonald's Corp
NYSE:MCD
27.5
9%
3.1
US
Starbucks Corp
NASDAQ:SBUX
30.5
4%
7.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
43.3
15%
2.9
UK
Compass Group PLC
LSE:CPG
30.2
26%
1.2
US
Yum! Brands Inc
NYSE:YUM
28.1
12%
2.3
CA
Restaurant Brands International Inc
NYSE:QSR
34.2
12%
2.8
CN
M
MIXUE Group
HKEX:2097
Not Available
17%
N/A
IN
Eternal Ltd
NSE:ETERNAL
410.3
120%
3.4
US
Darden Restaurants Inc
NYSE:DRI
23.8
10%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Noodles & Co
NASDAQ:NDLS
Average EV/EBITDA: 972.7
7.4
N/A N/A
JP
KFC Holdings Japan Ltd
TSE:9873
9 261.3
N/A N/A
US
McDonald's Corp
NYSE:MCD
19
6%
3.2
US
Starbucks Corp
NASDAQ:SBUX
17.4
5%
3.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
28.5
13%
2.2
UK
Compass Group PLC
LSE:CPG
14.3
16%
0.9
US
Yum! Brands Inc
NYSE:YUM
19
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
17.5
9%
1.9
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
IN
Eternal Ltd
NSE:ETERNAL
328.4
105%
3.1
US
Darden Restaurants Inc
NYSE:DRI
14.4
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Noodles & Co
NASDAQ:NDLS
Average EV/EBIT: 1 706.3
Negative Multiple: -14.5 		N/A N/A
JP
KFC Holdings Japan Ltd
TSE:9873
13 492.6
N/A N/A
US
McDonald's Corp
NYSE:MCD
22.4
7%
3.2
US
Starbucks Corp
NASDAQ:SBUX
24
5%
4.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
33.4
14%
2.4
UK
Compass Group PLC
LSE:CPG
18.6
13%
1.4
US
Yum! Brands Inc
NYSE:YUM
20.4
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
19.6
8%
2.5
CN
M
MIXUE Group
HKEX:2097
Not Available
17%
N/A
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -925.7 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19.6
8%
2.5

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 258,600+ 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.