Noodles & Company (NDLS) DCF Valuation

Noodles & Company (NDLS) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Noodles & Company (NDLS) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you're an investor or an analyst, this Noodles & Company (NDLS) DCF Calculator is the perfect tool for accurate valuation. Featuring real data from Noodles & Company, you can easily adjust forecasts and instantly observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 462.4 393.7 475.2 509.5 503.4 518.3 533.7 549.5 565.8 582.6
Revenue Growth, % 0 -14.87 20.7 7.22 -1.19 2.97 2.97 2.97 2.97 2.97
EBITDA 26.8 1.7 28.2 22.4 21.8 21.6 22.3 22.9 23.6 24.3
EBITDA, % 5.79 0.42677 5.92 4.4 4.32 4.17 4.17 4.17 4.17 4.17
Depreciation 22.1 21.7 22.3 23.3 26.8 25.8 26.6 27.3 28.2 29.0
Depreciation, % 4.78 5.51 4.7 4.57 5.32 4.98 4.98 4.98 4.98 4.98
EBIT 4.7 -20.0 5.8 -.8 -5.0 -4.2 -4.3 -4.4 -4.5 -4.7
EBIT, % 1.01 -5.09 1.22 -0.1633 -0.999 -0.80222 -0.80222 -0.80222 -0.80222 -0.80222
Total Cash 10.5 7.8 2.3 1.5 3.0 5.8 6.0 6.2 6.4 6.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.6 3.5 4.1 6.6 5.5
Account Receivables, % 0.77983 0.88199 0.85573 1.3 1.09
Inventories 9.9 9.6 9.4 10.0 10.3 11.0 11.3 11.6 12.0 12.3
Inventories, % 2.13 2.45 1.98 1.97 2.04 2.11 2.11 2.11 2.11 2.11
Accounts Payable 9.4 6.4 15.5 15.3 16.7 13.7 14.1 14.6 15.0 15.4
Accounts Payable, % 2.02 1.63 3.27 3 3.32 2.65 2.65 2.65 2.65 2.65
Capital Expenditure -18.8 -11.8 -18.8 -33.9 -52.0 -29.0 -29.9 -30.8 -31.7 -32.6
Capital Expenditure, % -4.06 -2.99 -3.95 -6.65 -10.34 -5.6 -5.6 -5.6 -5.6 -5.6
Tax Rate, % -0.2441 -0.2441 -0.2441 -0.2441 -0.2441 -0.2441 -0.2441 -0.2441 -0.2441 -0.2441
EBITAT 4.4 -20.1 5.7 -.8 -5.0 -4.1 -4.2 -4.3 -4.5 -4.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3.6 -12.8 18.1 -14.9 -28.0 -10.6 -7.6 -7.8 -8.1 -8.3
WACC, % 4.91 5.15 5.07 5.15 5.15 5.08 5.08 5.08 5.08 5.08
PV UFCF
SUM PV UFCF -36.8
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -9
Terminal Value -543
Present Terminal Value -424
Enterprise Value -461
Net Debt 297
Equity Value -758
Diluted Shares Outstanding, MM 46
Equity Value Per Share -16.53

What You Will Receive

  • Comprehensive Financial Model: Noodles & Company's (NDLS) actual data facilitates accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for top-tier valuation purposes.
  • Adaptable and Reusable: Designed for versatility, allowing for repeated applications in detailed forecasting.

Key Features

  • 🔍 Real-Life NDLS Financials: Pre-filled historical and projected data for Noodles & Company (NDLS).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Noodles & Company’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Noodles & Company’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Noodles & Company (NDLS) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Noodles & Company’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator?

  • Accurate Data: Real Noodles & Company financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
  • Time-Saving: Pre-built calculations streamline the process, eliminating the need to start from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the food industry.
  • User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use Noodles & Company's Services?

  • Food Lovers: Enjoy a diverse menu that caters to all tastes and dietary preferences.
  • Health-Conscious Diners: Choose from a variety of nutritious options that don't compromise on flavor.
  • Families: Experience a family-friendly atmosphere with meals that appeal to both kids and adults.
  • Busy Professionals: Take advantage of quick service and convenient takeout options for on-the-go meals.
  • Students: Gather with friends for affordable and satisfying meals that fuel your studies.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Noodles & Company (NDLS).
  • Real-World Data: Noodles & Company’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Noodles & Company (NDLS).
  • Dashboard with Visual Outputs: Interactive charts and tables for clear, actionable results.

No products were found matching.