investorscraft@gmail.com

Intrinsic ValueNoodles & Company (NDLS)

Previous Close$0.66
Intrinsic Value
Upside potential
Previous Close
$0.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Noodles & Company operates in the fast-casual dining sector, specializing in globally inspired noodle dishes and pasta bowls. The company generates revenue through company-owned and franchised restaurants, with a focus on customizable, high-quality meals at accessible price points. Its menu blends international flavors with American preferences, targeting health-conscious and convenience-seeking consumers. Noodles & Company competes in a crowded segment dominated by larger chains, differentiating itself through a niche focus on noodle-based cuisine and digital ordering capabilities. The brand maintains a regional footprint with expansion potential, though it faces intense competition from both traditional fast-food players and emerging fast-casual concepts. Its market position hinges on operational efficiency and menu innovation to drive same-store sales growth.

Revenue Profitability And Efficiency

Noodles & Company reported revenue of $493.3 million for FY 2024, reflecting its scale in the fast-casual segment. However, the company posted a net loss of $36.2 million, with diluted EPS of -$0.80, indicating ongoing profitability challenges. Operating cash flow was $7.6 million, overshadowed by capital expenditures of $28.8 million, suggesting reinvestment needs outweigh near-term cash generation.

Earnings Power And Capital Efficiency

The negative EPS and net loss highlight strained earnings power, likely due to inflationary pressures and competitive pricing dynamics. Capital expenditures exceeded operating cash flow, indicating reliance on external funding for growth initiatives. The company’s ability to improve unit economics and leverage digital sales will be critical to enhancing capital efficiency.

Balance Sheet And Financial Health

Noodles & Company holds $1.1 million in cash against total debt of $291.5 million, signaling a leveraged balance sheet. The debt burden may constrain financial flexibility, particularly given inconsistent profitability. Absence of dividends aligns with its focus on preserving liquidity for operational and growth needs.

Growth Trends And Dividend Policy

The company’s growth strategy appears focused on unit expansion and digital sales, though profitability remains elusive. No dividends are paid, consistent with its reinvestment priorities. Comparable sales trends and franchise development will be key indicators of sustainable growth.

Valuation And Market Expectations

Market expectations likely reflect skepticism about near-term profitability, given persistent losses and high debt. Valuation metrics may hinge on improvements in same-store sales and cost management, with investors awaiting a clear path to positive free cash flow.

Strategic Advantages And Outlook

Noodles & Company’s niche menu and digital capabilities offer differentiation, but execution risks remain. The outlook depends on margin recovery and debt management, with success contingent on operational streamlining and targeted marketing to drive traffic.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount