As of 2024-12-11, the Intrinsic Value of Kura Sushi USA Inc (KRUS) is
51.01 USD. This KRUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 100.39 USD, the upside of Kura Sushi USA Inc is
-49.20%.
The range of the Intrinsic Value is 27.77 - 365.48 USD
51.01 USD
Intrinsic Value
KRUS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.77 - 365.48 |
51.01 |
-49.2% |
| DCF (Growth 10y) |
161.09 - 2,211.80 |
302.32 |
201.1% |
| DCF (EBITDA 5y) |
86.18 - 101.27 |
94.69 |
-5.7% |
| DCF (EBITDA 10y) |
171.72 - 214.91 |
194.38 |
93.6% |
| Fair Value |
-3.68 - -3.68 |
-3.68 |
-103.67% |
| P/E |
(10.64) - 0.99 |
(5.25) |
-105.2% |
| EV/EBITDA |
5.81 - 36.81 |
20.27 |
-79.8% |
| EPV |
(27.36) - (38.07) |
(32.72) |
-132.6% |
| DDM - Stable |
(9.08) - (53.99) |
(31.54) |
-131.4% |
| DDM - Multi |
54.25 - 262.04 |
91.17 |
-9.2% |
KRUS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,199.66 |
| Beta |
1.33 |
| Outstanding shares (mil) |
11.95 |
| Enterprise Value (mil) |
1,148.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.21% |
| Cost of Debt |
4.25% |
| WACC |
5.58% |