As of 2025-11-11, the Intrinsic Value of Kura Sushi USA Inc (KRUS) is 67.32 USD. This KRUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.11 USD, the upside of Kura Sushi USA Inc is 39.90%.
The range of the Intrinsic Value is 37.47 - 447.33 USD
Based on its market price of 48.11 USD and our intrinsic valuation, Kura Sushi USA Inc (KRUS) is undervalued by 39.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.47 - 447.33 | 67.32 | 39.9% |
| DCF (Growth 10y) | 150.52 - 1,886.61 | 277.06 | 475.9% |
| DCF (EBITDA 5y) | 85.93 - 100.37 | 92.16 | 91.6% |
| DCF (EBITDA 10y) | 148.12 - 182.93 | 163.41 | 239.7% |
| Fair Value | -3.88 - -3.88 | -3.88 | -108.06% |
| P/E | (8.83) - 0.96 | (4.66) | -109.7% |
| EV/EBITDA | 6.34 - 36.82 | 18.05 | -62.5% |
| EPV | (28.37) - (38.68) | (33.52) | -169.7% |
| DDM - Stable | (10.28) - (60.90) | (35.59) | -174.0% |
| DDM - Multi | 53.54 - 251.87 | 88.91 | 84.8% |
| Market Cap (mil) | 581.65 |
| Beta | 1.61 |
| Outstanding shares (mil) | 12.09 |
| Enterprise Value (mil) | 534.52 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.93% |
| Cost of Debt | 4.25% |
| WACC | 5.44% |