US · KRUS
Kura Sushi USA, Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Irvine, CA 92614
- Website
- kurasushi.com
Price · as of 2025-08-31
$56.11
Market cap 853.01M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.73 | -50.58% |
| Intrinsic Value(DCF) | $40.66 | -27.54% |
| Graham-Dodd Method(GD) | $18.59 | -66.86% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $3.83 | $10.02 | |||
| 2019 | $20.84 | $50.76 | $268.48 | $13.15 | $8.62 |
| 2020 | $14.83 | $571.19 | $0.00 | $0.00 | $42.02 |
| 2021 | $49.47 | $91.73 | $107.30 | $4.62 | $0.00 |
| 2022 | $65.82 | $694.92 | $2,601.22 | $9.21 | $0.00 |
| 2023 | $52.26 | $106.65 | $902.13 | $16.71 | $5.76 |
| 2024 | $90.97 | $132.74 | $899.76 | $10.58 | $0.00 |
| 2025 | $48.54 | $27.73 | $91.57 | $18.59 | $0.00 |
AI valuation
Our deep-learning model estimates Kura Sushi USA, Inc.'s (KRUS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.73
- Current price
- $56.11
- AI upside
- -50.58%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$40.66
-27.54% upside
Graham-Dodd
$18.59
-66.86% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| KRUS | Kura Sushi USA, Inc. | $56.11 | 853.01M | -51% | -28% | -67% | — | -303.78 | 2.50 | 2.05 | 55.38 | — | 2.57 | 11.82% | -1.68% | -0.67% | -0.97% | -1.61% | -0.50% | 0.74 | -68.01 | 1.76 | 1.61 | 9.89 | -7975.00% | 1888.00% | -2477.00% | -3.73% | 0.58 | -7.29% | 0.00% | 0.00% | 0.00% | -144.08 | -31.83 | 2.43 | 2.33 |
| BJRI | BJ's Restaurants, Inc. | $37.99 | 840.5M | +4% | -62% | -49% | -81% | 49.81 | 2.25 | 0.61 | 15.10 | — | 2.27 | 74.17% | 1.04% | 1.23% | 4.54% | 1.66% | 1.47% | 1.35 | 2.57 | 0.41 | 0.24 | 5.49 | -1463.00% | 181.00% | 25493.00% | 2.96% | 0.52 | 2.89% | 0.00% | 0.10% | 4.94% | 92.73 | 53.14 | 0.96 | 2.35 |
| BLMN | Bloomin' Brands, Inc. | $6.12 | 521.53M | +178% | +5,827% | — | -91% | 40.71 | 1.61 | 0.14 | 16.38 | — | -1.80 | 55.75% | 0.94% | 0.14% | 5.64% | 0.52% | 0.40% | 9.20 | 0.82 | 0.29 | 0.18 | 13.89 | -10423.00% | 14.00% | 119847.00% | 17.83% | 0.31 | 3.38% | 7.11% | 289.30% | 7.32% | 95.44 | 36.94 | 0.90 | 0.76 |
| BZH | Beazer Homes USA, Inc. | $25.58 | 754.82M | +289% | -65% | +93% | -41% | 14.69 | 0.54 | 0.28 | 25.19 | — | 0.54 | 14.23% | 1.54% | 1.92% | 3.67% | 1.76% | 1.75% | 0.85 | — | 11.38 | 1.43 | 14.03 | -6645.00% | 177.00% | -10218.00% | 0.52% | 0.16 | 0.17% | 0.00% | 0.00% | 4.94% | 41.30 | 434.40 | 0.64 | 2.45 |
| CANG | Cango Inc. | $0.76 | 263.3M | +538% | +26% | +124% | — | 18.74 | 1.38 | 6.99 | 17.87 | — | 1.39 | 55.31% | 22.24% | 37.27% | 7.59% | 8.93% | 5.65% | 0.04 | 271.37 | 1.88 | 1.43 | -6.12 | -96000.00% | -5273.00% | -22097.00% | -22.05% | -0.17 | -62.15% | 0.00% | 0.00% | 5.00% | 18.27 | -2.64 | 4.06 | 2.34 |
| CARS | Cars.com Inc. | $8.54 | 510.81M | +366% | -61% | -21% | -66% | 24.16 | 1.03 | 0.67 | 2.29 | — | -2.18 | 83.03% | 8.33% | 2.77% | 4.08% | 5.29% | 1.84% | 0.00 | 0.99 | 1.87 | 1.66 | -0.30 | -5556.00% | 57.00% | -145.00% | 30.42% | 1.34 | 22.12% | 0.00% | 0.00% | 113.06% | 7.11 | 2.91 | 0.59 | 0.23 |
| CBRL | Cracker Barrel Old Countr… | $32.72 | 730.58M | -10% | -53% | -53% | -46% | 18.85 | 1.89 | 0.25 | 10.16 | 149.97 | 2.00 | 32.95% | 1.58% | 1.33% | 10.29% | 3.46% | 2.15% | 2.44 | 2.69 | 0.50 | 0.12 | 5.64 | 1257.00% | 37.00% | 4809.00% | 6.89% | 0.35 | 3.79% | 2.64% | 49.80% | 14.41% | 35.68 | 32.58 | 0.56 | 2.12 |
| JMIA | Jumia Technologies AG | $8.23 | 503.93M | +208% | -51% | — | — | -7.85 | 18.39 | 2.56 | -9.05 | — | 18.39 | 52.78% | -33.87% | -32.58% | -108.88% | 168.83% | -37.81% | 0.45 | -10.34 | 1.14 | 1.00 | 1.41 | -3704.00% | 1278.00% | -1363.00% | -10.88% | -0.48 | 138.76% | 0.00% | 0.00% | 4.30% | -6.52 | -7.93 | 2.21 | -20.74 |
| LIND | Lindblad Expeditions Hold… | $19.71 | 1.09B | +77% | +276% | — | — | -44.02 | -6.95 | 1.38 | 9.40 | — | -4.62 | 37.64% | 5.90% | -3.85% | 14.75% | -64.69% | -2.61% | -0.01 | 1.01 | 0.80 | 0.56 | -2.96 | -597.00% | 1959.00% | 850.00% | 5.99% | 0.24 | -90.78% | 0.00% | 0.00% | 65.54% | 17.83 | 12.70 | 1.05 | 0.80 |
| SG | Sweetgreen, Inc. | $5.55 | 656.38M | +326% | -61% | — | — | -4.74 | 1.79 | 0.94 | -14.43 | -10.70 | 2.00 | 4.71% | -20.50% | -19.73% | -33.42% | -23.54% | -16.30% | 1.00 | -7332.53 | 1.09 | 0.80 | -4.25 | 4430.00% | 39.00% | 14420.00% | -18.75% | -0.11 | -20.14% | 0.00% | 0.00% | 0.00% | -6.47 | -7.56 | 1.33 | -0.61 |
About Kura Sushi USA, Inc.
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.
- CEO
- Hajime Uba
- Employees
- 3.3K
- Beta
- 1.69
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($40.66 ÷ $56.11) − 1 = -27.54% (DCF, example).