US · NDLS
Noodles & Company
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Broomfield, CO 80021
- Website
- noodles.com
Price · as of 2024-12-31
$12.64
Market cap 34.35M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $158.22 | +1,151.74% |
| Intrinsic Value(DCF) | $4.54 | -64.08% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | $11.14 | $35.78 | |||
| 2013 | $304.40 | $142.93 | $651.26 | $47.80 | $48.86 |
| 2014 | $139.92 | $96.40 | $519.65 | $51.38 | $69.15 |
| 2015 | $102.08 | $82.52 | $154.76 | $5.17 | $0.00 |
| 2016 | $28.40 | $169.35 | $0.00 | $0.00 | $0.00 |
| 2017 | $56.40 | $212.57 | $0.00 | $0.00 | $0.00 |
| 2018 | $57.68 | $32.54 | $0.00 | $0.77 | $0.00 |
| 2019 | $54.88 | $54.71 | $0.00 | $9.38 | $2.72 |
| 2020 | $95.68 | $423.25 | $0.00 | $0.00 | $25.33 |
| 2021 | $50.88 | $41.73 | $0.00 | $8.58 | $18.07 |
| 2022 | $41.92 | $163.67 | $0.00 | $2.55 | $0.00 |
| 2023 | $17.92 | $32.43 | $0.00 | $0.00 | $0.00 |
| 2024 | $11.36 | $158.22 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Noodles & Company's (NDLS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $158.22
- Current price
- $12.64
- AI upside
- +1,151.74%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.54
-64.08% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NDLS | Noodles & Company | $12.64 | 34.35M | +1,152% | -64% | — | — | -1.78 | -11.57 | 0.13 | 275.55 | -0.63 | -4.88 | 34.25% | -5.63% | -7.34% | -335.60% | -9.14% | -10.45% | -52.25 | -3.31 | 0.31 | 0.08 | 225.42 | 28095.00% | -201.00% | -1361.00% | -32.85% | 0.12 | -6.98% | 0.00% | 0.00% | 8.65% | -12.78 | -16.74 | 0.72 | 0.39 |
| ARKR | Ark Restaurants Corp. | $6.93 | 24.97M | +3,688% | -59% | — | -52% | -2.79 | 0.78 | 0.15 | -6248.53 | -1.43 | 0.78 | 35.58% | -2.45% | -6.92% | -23.84% | -3.43% | -6.33% | 2.62 | -9.82 | 0.77 | 0.58 | -4651.06 | 19444.00% | -969.00% | -16830.00% | -5.85% | 0.08 | -1.26% | 0.00% | 0.00% | 43.50% | -24.60 | -66.87 | 0.60 | 1.44 |
| CRWS | Crown Crafts, Inc. | $2.92 | 31.24M | — | -40% | -35% | +266% | 9.18 | 0.87 | 0.51 | 7.83 | — | 1.10 | 26.25% | 7.87% | 5.58% | — | — | — | 0.46 | 6.34 | 5.24 | 2.22 | 2.65 | — | — | — | 14.01% | 0.68 | — | 7.21% | 66.20% | 7.21% | 9.86 | 10.79 | 0.78 | 3.00 |
| FAT | FAT Brands Inc. | $0.28 | 5.19M | +8,004% | +4,700% | — | — | -0.33 | -0.14 | 0.11 | -118.07 | -0.34 | -0.05 | 25.38% | -8.81% | -32.03% | 53.36% | -4.94% | -14.18% | -3.24 | -0.38 | 0.30 | 0.14 | -113.18 | 9829.00% | 2335.00% | 3841.00% | -126.04% | -0.19 | -7.58% | 27.63% | -9.10% | 27.63% | -28.99 | -19.15 | 2.55 | -0.35 |
| LESL | Leslie's, Inc. | $1.10 | 10.25M | +18,726% | -13% | — | — | -0.09 | -0.05 | 0.02 | -7.11 | -0.01 | -0.04 | 35.40% | 1.12% | -19.08% | 81.00% | 2.14% | -26.45% | -2.48 | 0.22 | 1.57 | 0.42 | -6.95 | 88115.00% | -663.00% | -12768.00% | -75.08% | 0.04 | -2.56% | 0.00% | 0.00% | 0.00% | 69.41 | -58.17 | 0.78 | 0.96 |
| MKDW | MKDWELL Tech Inc. | $2.40 | 11.49M | +1,228% | +165% | — | +116% | -86.86 | -65.14 | 137.18 | -127.18 | -138.55 | -57.93 | 8.29% | -141.28% | -125.96% | 174.73% | -59.78% | -34.95% | -1.94 | -7.10 | 0.29 | 0.25 | -3.43 | 6269.00% | -4554.00% | 5155.00% | -1.15% | -0.28 | -66.61% | 0.00% | 0.00% | 0.00% | -99.79 | -89.57 | 140.98 | 7.65 |
| NTZ | Natuzzi S.p.A. | $3.02 | 33.26M | +3,500% | -37% | — | — | -2.82 | 0.83 | 0.14 | 8.66 | — | 0.94 | 36.29% | -1.97% | -4.75% | -25.74% | -4.62% | -4.81% | 1.85 | -0.80 | 0.91 | 0.42 | 5.55 | -345.00% | -299.00% | -1080.00% | -7.97% | 0.01 | -2.63% | 0.00% | 0.00% | 0.00% | -19.81 | -34.86 | 0.39 | 0.89 |
| RAVE | RAVE Restaurant Group, In… | $2.95 | 41.92M | +786% | -20% | -35% | -55% | 18.35 | 3.50 | 4.12 | 10.60 | 155.99 | 3.55 | 71.78% | 27.13% | 22.44% | 20.12% | 45.67% | 16.69% | 0.04 | -9.23 | 6.61 | 6.38 | -0.60 | 1176.00% | -91.00% | 2534.00% | 6.73% | 1.95 | 62.56% | 0.00% | 0.00% | 3.14% | 12.33 | 12.06 | 3.35 | 15.11 |
| TBHC | The Brand House Collectiv… | $1.08 | 24.26M | +494% | -56% | — | — | -0.67 | -0.82 | 0.04 | -28.84 | — | -0.82 | 27.64% | -3.18% | -5.24% | 291.10% | -8.16% | -9.39% | -10.18 | -2.36 | 0.60 | 0.04 | -26.65 | -1806.00% | -583.00% | 1239.00% | -139.16% | -0.13 | -12.59% | 0.00% | 0.00% | 0.00% | -14.63 | -9.49 | 0.47 | 0.23 |
About Noodles & Company
Noodles & Company, a restaurant concept company, develops and operates fast-casual restaurants. It offers cooked-to-order dishes, including noodles and pasta, soups, salads, and appetizers. As of December 28, 2021, the company operated 448 restaurants in 29 states, which included 372 company locations and 76 franchise locations. Noodles & Company was founded in 1995 and is based in Broomfield, Colorado.
- CEO
- Joseph D. Christina
- Employees
- 7.3K
- Beta
- 1.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.54 ÷ $12.64) − 1 = -64.08% (DCF, example).