Noodles & Co
NASDAQ:NDLS

Watchlist Manager
Noodles & Co Logo
Noodles & Co
NASDAQ:NDLS
Watchlist
Price: 0.6511 USD 3.19% Market Closed
Market Cap: 30.5m USD

Intrinsic Value

The intrinsic value of one NDLS stock under the Base Case scenario is 5.1265 USD. Compared to the current market price of 0.6511 USD, Noodles & Co is Undervalued by 87%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NDLS Intrinsic Value
5.1265 USD
Undervaluation 87%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Noodles & Co

What is Valuation History?
Ask AI Assistant
What other research platforms think about NDLS?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NDLS valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Noodles & Co.

Explain Valuation
Compare NDLS to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about NDLS?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Noodles & Co

Current Assets 23.8m
Cash & Short-Term Investments 4.7m
Receivables 4.4m
Other Current Assets 14.7m
Non-Current Assets 256.8m
PP&E 247.6m
Intangibles 7.6m
Other Non-Current Assets 1.6m
Current Liabilities 70.7m
Accounts Payable 18.8m
Accrued Liabilities 45m
Other Current Liabilities 6.9m
Non-Current Liabilities 248.8m
Long-Term Debt 113.7m
Other Non-Current Liabilities 135.2m
Efficiency

Free Cash Flow Analysis
Noodles & Co

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Noodles & Co

Revenue
494.1m USD
Cost of Revenue
-381.1m USD
Gross Profit
113m USD
Operating Expenses
-122.4m USD
Operating Income
-9.4m USD
Other Expenses
-36m USD
Net Income
-45.5m USD
Fundamental Scores

NDLS Profitability Score
Profitability Due Diligence

Noodles & Co's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
ROE is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
46/100
Profitability
Score

Noodles & Co's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

NDLS Solvency Score
Solvency Due Diligence

Noodles & Co's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
24/100
Solvency
Score

Noodles & Co's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NDLS Price Targets Summary
Noodles & Co

Wall Street analysts forecast NDLS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NDLS is 1.785 USD with a low forecast of 1.7675 USD and a high forecast of 1.8375 USD.

Lowest
Price Target
1.7675 USD
171% Upside
Average
Price Target
1.785 USD
174% Upside
Highest
Price Target
1.8375 USD
182% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Noodles & Co
does not pay dividends
Shareholder Yield

Current shareholder yield for NDLS is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

NDLS Insider Trading
Buy and sell transactions by insiders

NDLS News

Other Videos
What is the Intrinsic Value of one NDLS stock?

The intrinsic value of one NDLS stock under the Base Case scenario is 5.1265 USD.

Is NDLS stock undervalued or overvalued?

Compared to the current market price of 0.6511 USD, Noodles & Co is Undervalued by 87%.

Back to Top