Turbo-charge your stock research journey with our AI-powered Filings Search tool. Try now for FREE!
KRUS
Kura Sushi USA Inc
Price:  
96.93 
USD
Volume:  
85,820
United States | Hotels, Restaurants & Leisure

KRUS DCF Valuation - Growth Exit 5Y

-47.4 %
Upside

The Discounted Cash Flow (DCF) valuation of Kura Sushi USA Inc (KRUS) is 51.01 USD. With the latest stock price at 96.93 USD, the upside of Kura Sushi USA Inc based on DCF is -47.4%.

Range Selected
WACC / Discount Rate4.8% - 6.4%5.6%
Long-term Growth Rate 3.0% - 4.5%3.8%
Fair Price27.77 - 365.4851.01
Upside-71.3% - 277.1%-47.4%
96.93 USD
Stock Price
51.01 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

KRUS DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
08-202408-202508-202608-202708-202808-2029
Revenue238279334427515620
% Growth
27%17%20%28%21%20%
Cost of goods sold(189)(210)(239)(290)(332)(380)
% of Revenue79%75%72%68%65%61%
Selling, G&A expenses(59)(69)(83)(106)(127)(153)
% of Revenue25%25%25%25%25%25%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses111222
% of Revenue0%0%0%0%0%0%
Tax expense(0)(0)(1)(2)(4)(7)
Tax rate2%7%7%7%7%7%
Net profit(9)113305382
% Margin-4%0%4%7%10%13%