As of 2025-07-08, 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 85.88 USD, the upside of Kura Sushi USA Inc is -26.10%.
The range of the Intrinsic Value is 36.42 - 435.10 USD
Based on its market price of 85.88 USD and our intrinsic valuation, Kura Sushi USA Inc (KRUS) is overvalued by 26.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.42 - 435.10 | 63.47 | -26.1% |
| DCF (Growth 10y) | 141.20 - 1,866.72 | 258.44 | 200.9% |
| DCF (EBITDA 5y) | 89.67 - 99.58 | 94.66 | 10.2% |
| DCF (EBITDA 10y) | 151.55 - 179.14 | 164.98 | 92.1% |
| Fair Value | -4.34 - -4.34 | -4.34 | -105.06% |
| P/E | (12.46) - 1.14 | (5.91) | -106.9% |
| EV/EBITDA | 8.38 - 40.17 | 21.01 | -75.5% |
| EPV | (23.96) - (33.58) | (28.77) | -133.5% |
| DDM - Stable | (10.51) - (57.01) | (33.76) | -139.3% |
| DDM - Multi | 48.44 - 209.10 | 79.23 | -7.7% |
| Market Cap (mil) | 1,038.29 |
| Beta | 1.65 |
| Outstanding shares (mil) | 12.09 |
| Enterprise Value (mil) | 953.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.41% |
| Cost of Debt | 4.25% |
| WACC | 5.67% |