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 Rate | 4.8% - 6.4% | 5.6% |
Long-term Growth Rate | 3.0% - 4.5% | 3.8% |
Fair Price | 27.77 - 365.48 | 51.01 |
Upside | -71.3% - 277.1% | -47.4% |
(USD in millions) | Projections | |||||
08-2024 | 08-2025 | 08-2026 | 08-2027 | 08-2028 | 08-2029 | |
Revenue | 238 | 279 | 334 | 427 | 515 | 620 |
% Growth | 27% | 17% | 20% | 28% | 21% | 20% |
Cost of goods sold | (189) | (210) | (239) | (290) | (332) | (380) |
% of Revenue | 79% | 75% | 72% | 68% | 65% | 61% |
Selling, G&A expenses | (59) | (69) | (83) | (106) | (127) | (153) |
% of Revenue | 25% | 25% | 25% | 25% | 25% | 25% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | 1 | 1 | 1 | 2 | 2 | 2 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Tax expense | (0) | (0) | (1) | (2) | (4) | (7) |
Tax rate | 2% | 7% | 7% | 7% | 7% | 7% |
Net profit | (9) | 1 | 13 | 30 | 53 | 82 |
% Margin | -4% | 0% | 4% | 7% | 10% | 13% |