Question 1

What is Noodles & Company Class A's WACC?

Accepted Answer

Noodles & Company Class A (NDLS) has a Weighted Average Cost of Capital (WACC) of 6.20%. This is calculated using a Cost of Equity of 9.11% (via CAPM with a beta of 1.22) and a pre-tax Cost of Debt of 4.77%, with an equity weight of 32.96% in the capital structure.

Question 2

Is Noodles & Company Class A's WACC high or low?

Accepted Answer

Noodles & Company Class A's WACC of 6.20% is below the typical range of 8-12% for most companies, indicating relatively low cost of capital and lower risk. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Question 3

How is Noodles & Company Class A's WACC calculated?

Accepted Answer

Noodles & Company Class A's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 9.11% is derived from the CAPM model using a beta of 1.22. The pre-tax Cost of Debt (Rd) is 4.77%. The capital structure is 32.96% equity and 67.04% debt.

Noodles & Company Class A (NDLS) — WACC 分析

WACC 构成

解读

Noodles & Company Class A（NDLS）WACC：6.20%

WACC计算器

Noodles & Company Class A（NDLS） WACC 解读

NDLS 公司分析

NDLS DCF 估值

继续做同行对比