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.
Based on its market price of 76.48 USD and our intrinsic valuation, Kura Sushi USA Inc (KRUS) is overvalued by 17%.
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% |
Market Cap (mil) | 925 |
Beta | 1.65 |
Outstanding shares (mil) | 12 |
Enterprise Value (mil) | 839 |
Market risk premium | 5.1% |
Cost of Equity | 7.4% |
Cost of Debt | 4.25% |
WACC | 5.7% |