COMP <GO>
BDL vs NDLS // EV/EBITDA & P/E VALUATION
Flanigan's Enterprises Inc. (NYSE) VS. Noodles & Company (Class A) (NASDAQ) • 15-METRIC TALLY: BDL 10
— NDLS 0
■ METRIC PARITY
LAST: $57.89 (+7.62%) • MKT CAP: $107.6M
valuation
9.2x
LAST: $15.58 (+7.52%) • MKT CAP: $93.0M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BDL VS. NDLS)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BDL | NDLS | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 8.20% | -35.00% | +43.20 | BDL | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 9.2x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 4.35% | -5.50% | +9.85 | BDL | /fcf-yield <GO> |
| Operating Margin | 4.30% | -6.40% | +10.70 | BDL | /operating-margins <GO> |
| Net Profit Margin | 2.50% | -8.60% | +11.10 | BDL | /net-margins <GO> |
| Revenue Growth (YoY) | 9.60% | 0.40% | +9.20 | BDL | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.95% | 0.00% | +0.95 | BDL | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 3.44 | 0.26 | +3.18 | BDL | /balance-sheet <GO> |
| Piotroski F-Score Quality | 8/9 | 2/9 | +6.00 | BDL | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 79.5 | 60.4 | +19.11 | BDL | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 19.9x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $107.6M | $93.0M | $14.6M | BDL | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BDL REV | NDLS REV | BDL GROSS % | NDLS GROSS % | BDL FCF | NDLS FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $205.2M | $495.1M | — | — | $4.7M | -$5.1M |
| FY 2024 | $187.2M | $493.3M | — | — | $3.2M | -$21.2M |
| FY 2023 | $174.4M | $503.4M | — | — | $8.5M | $27.5M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BDL // BETA —
NDLS // BETA —