image
Noodles & Company NDLS
Consumer Cyclical - Restaurants - NASDAQ - US
Watchlist
$ 0.8
12.5 %
$ 36.8 M
Market Cap
-0.93
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one NDLS stock under the worst case scenario is HIDDEN Compared to the current market price of 0.8 USD, Noodles & Company is HIDDEN

NDLS Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one NDLS stock under the base case scenario is HIDDEN Compared to the current market price of 0.8 USD, Noodles & Company is HIDDEN

NDLS Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one NDLS stock under the best case scenario is HIDDEN Compared to the current market price of 0.8 USD, Noodles & Company is HIDDEN

NDLS Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart NDLS

image
1M 2%
6M 10%
1Y -102%
3Y -549%
5Y -681%
All
$1.8$1.8$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.615 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
493 M REVENUE
-2.01%
Growth Rates
1Year -2.01%
3Years 1.26%
5Years 1.30%
7Years 1.11%
10Years 2.02%
-27.8 M OPERATING INCOME
-452.36%
Growth Rates
1Year -452.36%
3Years -50.46%
5Years -25.45%
7Years 2.78%
10Years -9.46%
-36.2 M NET INCOME
-267.42%
Growth Rates
1Year -267.42%
3Years -121.59%
5Years -87.20%
7Years 0.49%
10Years -15.35%
7.56 M OPERATING CASH FLOW
-72.50%
Growth Rates
1Year -72.50%
3Years -40.65%
5Years -24.12%
7Years 9.13%
10Years -17.05%
-26.7 M INVESTING CASH FLOW
48.43%
Growth Rates
1Year 48.43%
3Years -13.29%
5Years -7.70%
7Years -3.62%
10Years 9.45%
17.3 M FINANCING CASH FLOW
-32.98%
Growth Rates
1Year -32.98%
3Years 39.92%
5Years 37.82%
7Years -0.78%
10Years -3.21%
124 M REVENUE
1.66%
Growth Rates
1Year -2.01%
3Years 1.26%
5Years 1.30%
7Years 1.11%
10Years 2.02%
-6.39 M OPERATING INCOME
13.27%
Growth Rates
1Year -452.36%
3Years -50.46%
5Years -25.45%
7Years 2.78%
10Years -9.46%
-9.06 M NET INCOME
6.56%
Growth Rates
1Year -267.42%
3Years -121.59%
5Years -87.20%
7Years 0.49%
10Years -15.35%
4.03 M OPERATING CASH FLOW
140.39%
Growth Rates
1Year -72.50%
3Years -40.65%
5Years -24.12%
7Years 9.13%
10Years -17.05%
-2.92 M INVESTING CASH FLOW
23.07%
Growth Rates
1Year 48.43%
3Years -13.29%
5Years -7.70%
7Years -3.62%
10Years 9.45%
-868 K FINANCING CASH FLOW
-7.47%
Growth Rates
1Year -32.98%
3Years 39.92%
5Years 37.82%
7Years -0.78%
10Years -3.21%
Balance Sheet Noodles & Company
image
Current Assets 20.2 M
Cash & Short-Term Investments 1.15 M
Receivables 4.06 M
Other Current Assets 15 M
Non-Current Assets 304 M
Long-Term Investments 0
PP&E 295 M
Other Non-Current Assets 9.4 M
4.62 %90.89 %2.89 %Total Assets$324.6m
Current Liabilities 65.7 M
Accounts Payable 13.2 M
Short-Term Debt 0
Other Current Liabilities 52.5 M
Non-Current Liabilities 265 M
Long-Term Debt 257 M
Other Non-Current Liabilities 7.04 M
4.00 %15.91 %77.97 %Total Liabilities$330.2m
EFFICIENCY
Earnings Waterfall Noodles & Company
image
Revenue 493 M
Cost Of Revenue 324 M
Gross Profit 169 M
Operating Expenses 197 M
Operating Income -27.8 M
Other Expenses 8.44 M
Net Income -36.2 M
500m500m400m400m300m300m200m200m100m100m00(100m)(100m)493m(324m)169m(197m)(28m)(8m)(36m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
34.25% GROSS MARGIN
34.25%
Averages
1Year 34.25%
3Years 22.24%
5Years 19.42%
7Years 18.57%
10Years 17.59%
-5.63% OPERATING MARGIN
-5.63%
Averages
1Year -5.63%
3Years -1.86%
5Years -1.32%
7Years -0.65%
10Years -3.04%
-7.34% NET MARGIN
-7.34%
Averages
1Year -7.34%
3Years -3.32%
5Years -3.02%
7Years -2.37%
10Years -4.43%
649.09% ROE
649.09%
Averages
1Year 649.09%
3Years 201.39%
5Years 107.12%
7Years 74.69%
10Years 10.38%
-11.15% ROA
-11.15%
Averages
1Year -11.15%
3Years -4.93%
5Years -4.06%
7Years -3.54%
10Years -8.93%
-10.74% ROIC
-10.74%
Averages
1Year -10.74%
3Years -3.51%
5Years -2.17%
7Years -1.41%
10Years -8.27%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Noodles & Company
image
20m20m15m15m10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -36.2 M
Depreciation & Amortization 29.1 M
Capital Expenditures -28.8 M
Stock-Based Compensation 3.61 M
Change in Working Capital 0
Others 15 M
Free Cash Flow -21.2 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Noodles & Company
image
Wall Street analysts predict an average 1-year price target for NDLS of $6.33 , with forecasts ranging from a low of $5 to a high of $7 .
NDLS Lowest Price Target Wall Street Target
5 USD 525.00%
NDLS Average Price Target Wall Street Target
6.33 USD 691.67%
NDLS Highest Price Target Wall Street Target
7 USD 775.00%
Price
Max Price Target
Min Price Target
Average Price Target
7766554433221100Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership Noodles & Company
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Noodles & Company Unveils Limited-Time Bulgogi Steak Mac & Cheese Ahead of National Mac & Cheese Day Bold Korean-Inspired Flavor Hits Menus Nationwide July 2, with a Special BOGO Offer on July 14 to Celebrate National Mac & Cheese Day BROOMFIELD, Colo. , June 25, 2025 /PRNewswire/ -- Noodles & Company (NASDAQ: NDLS), the fast-casual favorite known for its globally inspired noodle bowls and legendary Mac Menu, is turning up the heat this summer with the launch of Bulgogi Steak Mac & Cheese. prnewswire.com - 3 weeks ago
Noodles & Company's New Menu Features "Food Network Favorites" Curated Selections Four Dishes Hand-Selected from Noodles & Company's Bold New Menu Featured Nationwide Beginning May 29 BROOMFIELD, Colo. , June 10, 2025 /PRNewswire/ -- Noodles & Company  (NASDAQ: NDLS), the fast-casual favorite known for its globally inspired noodle bowls, has partnered with Food Network , the authority in all things flavor, to unveil four entrees that have been crowned "Food Network Favorites. prnewswire.com - 1 month ago
Noodles & Company to close more locations: Doomed list now up to 21 as restaurant chains trim down in 2025 Noodles & Company, the fast-casual chain known for serving an array of noodle-based dishes, will shutter up to 21 restaurants.The brand, founded in Denver, Colorado in 1995, has already closed at least nine locations over the past year. In a conference call last week, chief financial officer Michael Hynes said, “We expect to close 13 to 17 company-owned and four franchise restaurants in 2025. fastcompany.com - 2 months ago
Here's What Key Metrics Tell Us About Noodles & Co. (NDLS) Q1 Earnings The headline numbers for Noodles & Co. (NDLS) give insight into how the company performed in the quarter ended March 2025, but it may be worthwhile to compare some of its key metrics to Wall Street estimates and the year-ago actuals. zacks.com - 2 months ago
Noodles & Company, Inc. (NDLS) Q1 2025 Earnings Conference Call Transcript Noodles & Company, Inc. (NASDAQ:NDLS ) Q1 2025 Earnings Conference Call May 7, 2025 4:30 PM ET Company Participants Michael Hynes - CFO Andrew Madsen - CEO & Director Conference Call Participants Todd Brooks - Benchmark Company Jake Bartlett - Truist Securities Operator Good afternoon and welcome to today's Noodles & Company's First Quarter 2025 Earnings Conference Call. All participants are now in a listen only mode. seekingalpha.com - 2 months ago
Noodles & Co. (NDLS) Reports Q1 Loss, Tops Revenue Estimates Noodles & Co. (NDLS) came out with a quarterly loss of $0.20 per share versus the Zacks Consensus Estimate of a loss of $0.10. This compares to loss of $0.13 per share a year ago. zacks.com - 2 months ago
Noodles & Company Announces First Quarter 2025 Financial Results BROOMFIELD, Colo., May 07, 2025 (GLOBE NEWSWIRE) -- Noodles & Company (Nasdaq: NDLS) today announced financial results for its first quarter ended April 1, 2025. globenewswire.com - 2 months ago
Get a Taste of What's New: Noodles & Company Launches April Taste Tour with Bold New Flavors and Exclusive Daily Offers for Rewards Members Noodles & Company Kicks Off 14 Days of Crave-Worthy Deals with $5 Creamy Cheddar Mac & Cheese BROOMFIELD, Colo. , April 11, 2025 /PRNewswire/ -- Noodles & Company (NASDAQ: NDLS), the fast-casual favorite known for globally inspired noodle bowls, is inviting guests to explore its most significant menu refresh yet with 14 days of exclusive offers for Noodles Rewards members. prnewswire.com - 3 months ago
Restaurant stocks fall as investors fear recession, sales slowdown Restaurant stocks, from McDonald's to Chipotle, fell as investors feared a coming recession. While President Donald Trump's tariffs will not have much direct impact on eateries, another pullback in consumer spending would hurt restaurants. cnbc.com - 3 months ago
Noodles & Company Unveils Fully Reimagined Menu with Bold New Flavors and a Fresh, Modern Brand Experience After nearly 30 years of perfecting the art of noodles, Noodles & Company embarks on a new chapter with a dedicated Mac & Cheese menu, craveable new dishes, reimagined favorites, and elevated ingredients BROOMFIELD, Colo. , March 12, 2025 /PRNewswire/ -- No one knows noodles like Noodles & Company (NASDAQ: NDLS) and now, the fast-casual restaurant is marking a new beginning with its reinvented menu. prnewswire.com - 4 months ago
Noodles Announces Inducement Grant Under Nasdaq Listing Rule 5635(c)(4) BROOMFIELD, Colo., March 10, 2025 (GLOBE NEWSWIRE) -- Noodles & Company (NASDAQ: NDLS) (the “Company”) today announced that its Board of Directors (the “Board”) granted an equity award to Joe Christina as an equity inducement award outside of the Company's 2023 Stock Incentive Plan and material to Mr. Christina's acceptance of employment with the company. The equity award was approved by the Board, in accordance with Nasdaq Listing Rule 5635(c)(4). globenewswire.com - 4 months ago
Noodles & Company Q4 Earnings and Revenues Miss Estimates, Decline Y/Y NDLS' fiscal fourth-quarter comps benefit from new menu items, promotional initiatives and strengthened third-party delivery momentum. zacks.com - 4 months ago
8. Profile Summary

Noodles & Company NDLS

image
COUNTRY US
INDUSTRY Restaurants
MARKET CAP $ 36.8 M
Dividend Yield 0.00%
Description 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.
Contact 520 Zang Street, Broomfield, CO, 80021 https://www.noodles.com
IPO Date June 28, 2013
Employees 7300
Officers Mr. Scott G. Davis Chief Concept Officer Mr. Michael Hynes Chief Financial Officer Ms. Kathryn Lockhart CPA Chief Accounting Officer Mr. Corey Kline Executive Vice President of Technology Mr. Stephen B Kennedy Executive Vice President of Marketing Mr. Joseph Christina President & Chief Operating Officer Mr. Thomas Brad West Chief of Staff Mr. Andrew H. Madsen Chief Executive Officer & Director