Kura Sushi Asia Co Ltd (2754) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Kura Sushi Asia Co Ltd stock TWD 67.87, price TWD 61.70, upside +10.0%, quality 62 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 10, 2026.
How to read this chart
60‑month range 60.60 TWD – 216.87 TWD · fair‑value band 47.51 TWD – 88.22 TWD · the 61.70 TWD price screens below the 67.87 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 10, 2026.
Follow Kura Sushi Asia Co in your weekly email
Every Wednesday you see whether Kura Sushi Asia Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Kura Sushi Asia Co., Ltd. engages in food and beverage related businesses in Taiwan. It operates restaurants that offer sushi, warship, hand scroll, rolls, side dishes, desserts, and drinks. The company was founded in 1977 and is based in Taipei, Taiwan.
Stock analysis
Kura Sushi Asia Co Ltd (2754) currently trades at 61.70 TWD, while our model-based Fair Value estimate is 67.87 TWD, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 227.82 TWD per share, and 14 of the 26 models we run sit above the 61.70 TWD price.
Bear case: the Dividend Discount group reads lowest at 9.80 TWD, and 12 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 47.51 TWD (bear) to 88.22 TWD (bull), the price of 61.70 TWD sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 62/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Kura Sushi Asia Co Ltd reported revenue of 5.7B TWD in FY2025 versus 2.5B TWD in FY2021, a compound +22.6%/yr. Reported net income was 110M TWD in FY2025, compounding +49.0%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 2.9B TWD (≈ $88.5M) Micro · P/E ratio 14.1 · P/S ratio 0.49 · EPS (TTM) 4.38 TWD · Dividend yield 1.6% · Net margin 3.5% · Return on equity 11.8% · Return on assets (EBIT) 5.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (medium confidence).
What moves the price
The share trades about 31% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −30% fair-value upside, at 10%, 2754 screens cheaper than that median.
Fair Value models
Bear47.51 TWDFair Value 67.87 TWDBull88.22 TWD
Price 61.70 TWD · Upside +10.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (2.91 TWD per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+6.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+14.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+18.8%
Start year 2020 (pandemic)
Revenue growth 8 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+27.0%
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
≈ +35.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +34.0%
Dividend (yield on the price)1.6%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.2% → 5%
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 1.30 per share, median 2.73 in 2017 to 2018). It measures the recovery from the trough, not lasting growth.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−13.6%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about −14.9% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Restaurants · 201 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside+10.0% · Above median
Profitability
Return on equity (12 months)11.8% · Above median
Return on assets2.2% · Below median
Net margin (12 months)3.5% · Above median
Operating margin (12 months)5.7% · Below median
Growth and dividend
Revenue growth (quarter YoY)5.0% · Above median
Dividend yield (12 months)1.6% · Below median
Valuation Multiplesvs Restaurants median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Kura Sushi Asia Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2754
Frequently asked questions
Is Kura Sushi Asia Co Ltd (2754) overvalued or undervalued?
As of Nov 10, 2026, our model estimates a fair value of 67.87 TWD versus a price of 61.70 TWD, about +10% upside (fairly valued).
What is the fair value of 2754?
Our model-based fair value for Kura Sushi Asia Co Ltd is 67.87 TWD (as of Nov 10, 2026), built from audited fundamentals. The current price: 61.70 TWD.
What is the quality score of 2754?
Kura Sushi Asia Co Ltd has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Kura Sushi Asia Co Ltd (2754)?
Our model-based price target is the fair value of 67.87 TWD (as of Nov 10, 2026) from 26 valuation models. Cautious scenario 47.51 TWD, optimistic scenario 88.22 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Kura Sushi Asia Co Ltd stock forecast for 2026?
Our models put fair value at 67.87 TWD, about +10% upside versus a price of 61.70 TWD (fairly valued). Cautious scenario 47.51 TWD, optimistic scenario 88.22 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Kura Sushi Asia Co Ltd (2754)?
Kura Sushi Asia Co Ltd reported trailing-twelve-month revenue of about 5.9B TWD (latest available figure, as of Nov 10, 2026).
Does Kura Sushi Asia Co Ltd pay a dividend?
Kura Sushi Asia Co Ltd currently shows a dividend yield of 1.62% relative to its recent price (as of Nov 10, 2026).
How much is the dividend of Kura Sushi Asia Co Ltd (2754) and when is the ex-dividend date?
Kura Sushi Asia Co Ltd pays a dividend of 1.00 TWD per share a year, a dividend yield of 1.6%. The last ex-dividend date was Aug 13, 2026. A dividend has been paid every year since at least 2020. The payout ratio is 22.8% of earnings. Free cash flow covers the dividend 13.26 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Kura Sushi Asia Co Ltd (2754)?
For today's price to be fair in a discounted-cash-flow model, Kura Sushi Asia Co Ltd would have to grow free cash flow by -13.6 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +18.8 % per year. As of Nov 10, 2026.
What discount rate (WACC) does the fair value of 2754 use?
Our models discount Kura Sushi Asia Co Ltd at 11.8 %: a base by market capitalisation (micro), damped by beta 0.04, country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Kura Sushi Asia Co Ltd that is -13.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Kura Sushi Asia Co Ltd (2754) delivered so far?
Over the past 5 years revenue at Kura Sushi Asia Co Ltd grew +18.8 % a year. The price currently implies free-cash-flow growth of -13.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Kura Sushi Asia Co Ltd (2754) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Kura Sushi Asia Co Ltd (-13.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Kura Sushi Asia Co Ltd (2754)?
The free-cash-flow yield on the price is 21.50 %: that much free cash flow Kura Sushi Asia Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Kura Sushi Asia Co Ltd (2754)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kura Sushi Asia Co Ltd it is 67.87 TWD per share (as of Nov 10, 2026), against a price of 61.70 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Kura Sushi Asia Co Ltd stock overvalued or undervalued in 2026?
As of Nov 10, 2026, 2754 trades below its calculated fair value: price 61.70 TWD, fair value 67.87 TWD, a gap of about +10% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 2754?
No. The price is what the market pays today (61.70 TWD); the fair value is what the company's own numbers justify (67.87 TWD). For Kura Sushi Asia Co Ltd the two are 6.17 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Kura Sushi Asia Co Ltd worth?
The market values Kura Sushi Asia Co Ltd at about 2.9B TWD (market capitalisation, as of Nov 10, 2026). Per share that is 61.70 TWD; our models calculate a fair value of 67.87 TWD per share.
What do the bullish and bearish scenarios say about 2754?
Our models span a range for Kura Sushi Asia Co Ltd: cautious scenario 47.51 TWD, base 67.87 TWD, optimistic 88.22 TWD per share (as of Nov 10, 2026, price 61.70 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2754?
Kura Sushi Asia Co Ltd trades at a price-to-earnings ratio of 14.1 (as of Nov 10, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 67.87 TWD is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 37.2. Other multiples: P/B 1.7, P/S 0.5, EV/EBITDA 3.4.
How solid is the balance sheet of Kura Sushi Asia Co Ltd (2754)?
Balance-sheet figures for Kura Sushi Asia Co Ltd (as of Nov 10, 2026): return on equity 11.8%. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 2754 from its 52-week high?
Kura Sushi Asia Co Ltd trades at 61.70 TWD, about 31% below its 52-week high of 89.70 TWD and 2% above the low of 60.60 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 67.87 TWD is for.
Which stocks are comparable to Kura Sushi Asia Co Ltd?
From the same area (Consumer Cyclical) we also value McDonald's Corporation, Starbucks Corporation, Yum! Brands, Inc, Chipotle Mexican Grill, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Kura Sushi Asia Co Ltd stock attractive at the current price?
The data as of Nov 10, 2026: price 61.70 TWD, calculated fair value 67.87 TWD (+10%), Quality Score 62/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 2754 calculated?
We run Kura Sushi Asia Co Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 67.87 TWD builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.7% above its aggregate fair value. Kura Sushi Asia Co Ltd currently trades 9% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Kura Sushi Asia Co Ltd (2754)?
The closing price on Nov 9, 2026 was 61.70 TWD. Our model-based fair value is 67.87 TWD, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kura Sushi Asia Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (47.51 TWD to 88.22 TWD) leaves room in how you read the outcome.
Key figures of Kura Sushi Asia Co Ltd
How large is the market capitalisation of Kura Sushi Asia Co Ltd (2754)?
The market capitalisation of Kura Sushi Asia Co Ltd is 2.9B TWD (≈ $88.5M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Kura Sushi Asia Co Ltd (2754)?
The price-to-sales ratio of Kura Sushi Asia Co Ltd is 0.49 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Kura Sushi Asia Co Ltd (2754)?
Earnings per share at Kura Sushi Asia Co Ltd are 4.38 TWD (price ÷ EPS = P/E 14.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Kura Sushi Asia Co Ltd (2754)?
The dividend yield of Kura Sushi Asia Co Ltd is 1.6% (payout 22.8%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Kura Sushi Asia Co Ltd (2754)?
The net margin of Kura Sushi Asia Co Ltd is 3.5% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Kura Sushi Asia Co Ltd (2754)?
The return on equity (ROE) of Kura Sushi Asia Co Ltd is 11.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Kura Sushi Asia Co Ltd (2754)?
On an EBIT basis the return on assets of Kura Sushi Asia Co Ltd is 5.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Kura Sushi Asia Co Ltd (2754)?
The operating margin of Kura Sushi Asia Co Ltd is 5.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kura Sushi Asia Co Ltd (2754)?
Revenue at Kura Sushi Asia Co Ltd is growing +5.0% versus a year earlier (3y avg +14.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Kura Sushi Asia Co Ltd (2754)?
Earnings per share at Kura Sushi Asia Co Ltd are growing +31.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Kura Sushi Asia Co Ltd (2754) carry?
The net debt of Kura Sushi Asia Co Ltd is 2.4B TWD (fiscal year 2023, ≈ 3.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Kura Sushi Asia Co Ltd in the live analysis
One click puts Kura Sushi Asia Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 10, 2026