KRUS
Kura Sushi USA Inc
Price:  
76.48 
USD
Volume:  
1,528,350
United States | Hotels, Restaurants & Leisure

KRUS Intrinsic Value

-17 %
Upside

What is the intrinsic value of KRUS?

As of 2025-07-10, the Intrinsic Value of Kura Sushi USA Inc (KRUS) is 63.47 USD. This KRUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.48 USD, the upside of Kura Sushi USA Inc is -17%.

The range of the Intrinsic Value is 36.42 - 435.1 USD.

Is KRUS undervalued or overvalued?

Based on its market price of 76.48 USD and our intrinsic valuation, Kura Sushi USA Inc (KRUS) is overvalued by 17%.

76.48 USD
Stock Price
63.47 USD
Intrinsic Value
Intrinsic Value Details

KRUS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 36.42 - 435.1 63.47 -17.0%
DCF (Growth Exit 10Y) 141.2 - 1,866.72 258.44 237.9%
DCF (EBITDA Exit 5Y) 89.67 - 99.91 94.66 23.8%
DCF (EBITDA Exit 10Y) 151.55 - 179.68 164.98 115.7%
Peter Lynch Fair Value -4.34 - -4.34 -4.34 -105.68%
P/E Multiples (12.44) - 1.13 (5.82) -107.6%
EV/EBITDA Multiples 8.38 - 40.29 21.01 -72.5%
Dividend Discount Model - Multi Stages 48.44 - 209.1 79.23 3.6%

KRUS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)925
Beta1.65
Outstanding shares (mil)12
Enterprise Value (mil)839
Market risk premium5.1%
Cost of Equity7.4%
Cost of Debt4.25%
WACC5.7%