KRUS - NASDAQ

Kura Sushi USA, Inc.

Kura Sushi USA, Inc.

KRUSยทNASDAQ

$44.15

-5.3%
Consumer CyclicalRestaurants

Kura Sushi USA, Inc. operates technology-enabled Japanese restaurants in the United States. The company's restaurants provide Japanese cuisine through an engaging revolving sushi service model, which is known as 'Kura Experience'. As of August 31, 2021, it operated 33 restaurants in nine states and Washington DC. The company was formerly known as Kula Sushi USA, Inc. and changed its name to Kura Sushi USA, Inc. in October 2017. The company was founded in 2008 and is headquartered in Irvine, California. Kura Sushi USA, Inc. is a subsidiary of Kura Sushi, Inc.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$536.33M
EPS-0.1600
P/E Ratio-275.94
Earnings Date07/14/2026
Kura Sushi USA, Inc.

Kura Sushi USA, Inc. Fair Value Envelope

KRUS ยท NASDAQ

Our analysis suggests that KRUS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $44.15, this represents a potential HIDDEN relative to our calculated worth for Kura Sushi USA, Inc..

HIDDEN
Intrinsic Value
Current Price: $44.15

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.5B
+ Cash & Equivalents$47.5M
Firm Value$1.5B
- Debt$170.0M
Equity Value$1.4B
/ Shares Outstanding12,111,477B
DCF Value$112
UNDERVALUED BY 153%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$30.7M
$38.3M
$47.8M
$59.6M
$74.4M
$92.8M
$115.8M
$144.5M
$180.2M
$224.9M
Maintenance CapEx
-$11.5M
-$14.4M
-$17.9M
-$22.4M
-$27.9M
-$34.8M
-$43.4M
-$54.2M
-$67.6M
-$84.4M
Owner Earnings
$19.2M
$23.9M
$29.9M
$37.2M
$46.5M
$58.0M
$72.3M
$90.3M
$112.6M
$140.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$17.8M
$20.5M
$23.7M
$27.4M
$31.6M
$36.5M
$42.2M
$48.8M
$56.3M
$65.1M
Terminal Value represents 74.9% of Enterprise Value

Related Guides

Blog Categories

Continue your KRUS research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.