Kura Sushi USA Inc (KRUS) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Kura Sushi USA Inc stock $52.88, price $27.38, upside +93.1%, quality 46 out of 100. Rating: strongly undervalued. Calculated from audited financials with 10 of our 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 7, 2026.
How to read this chart
60‑month range $27.38 – $119.98 · fair‑value band $33.13 – $84.94 · the $27.38 price screens below the $52.88 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Kura Sushi USA in your weekly email
Every Wednesday you see whether Kura Sushi USA 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 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 the Kura Experience.
Show moreShow less
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.
Stock analysis
Kura Sushi USA Inc (KRUS) currently trades at $27.38, while our model-based Fair Value estimate is $52.88, implying the stock looks roughly 48% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $59.14 per share, and 8 of the 10 models we run sit above the $27.38 price.
Bear case: the Asset-Based group reads lowest at $13.54, and 2 of the 10 models stay below the price. Data coverage for this calculation is medium.
Scenario range: $33.13 (bear) to $84.94 (bull), the price of $27.38 sits below 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 46/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Kura Sushi USA Inc reported revenue of $328M in FY2026 versus $141M in FY2022, a compound +23.5%/yr. Reported net income was −$4.6M in FY2026.
Key figures
Market cap $338M Small · P/S ratio 1.01 · EPS (TTM) $−0.3800 · Net margin −1.4% · Return on equity −2.0% · Return on assets (EBIT) −1.2% (5-year average) · Operating margin −1.0% · Revenue (TTM) $328M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 17 out of 100 (medium confidence).
What moves the price
The share trades about 65% below its 52-week high and at 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 93%, KRUS screens cheaper than that median.
Fair Value models
Bear$33.13Fair Value $52.88Bull$84.94
Price $27.38 · Upside +93.1%
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.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.
In the last 6 months, no officer or director bought or sold shares on the open market.
SaleHajime UbaOfficer, Director9,874 shares at $72.93$720,092Jan 16, 202610b5-1 plan
Sales are often planned (taxes, diversification, 10b5-1 plans). Purchases with their own money are seen as the stronger sign. For information only: not part of the quality score or Fair Value.
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.67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+16.1%
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.
+20.5%
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.
+38.3%
Start year 2021 (pandemic)
Revenue growth 9 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.
+27.4%
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
Profit margin (trend) ⓘ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.
−15.4% (2021) → −2.0% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2026 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−1.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+16.3%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −3.7% a year for the price and +13.6% for the forecasts.
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 · 199 stocks
Beats the industry median on 4/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score46 · Below median
Fair Value upside+93.1% · Top 25%
Profitability
Return on assets−1.0% · Below median
Net margin (12 months)−1.4% · Below median
Operating margin (12 months)−1.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)11.9% · Top 25%
Valuation Multiplesvs Restaurants median · lower = cheaper
P/B1.46× · Cheaper than median
P/S (12 months)1.03× · Pricier than median
Price / free cash flow (fiscal year)9.5× · Cheaper than median
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 USA Inc Fair Value". https://www.fairvalue-calculator.com/stock/KRUS
Frequently asked questions
Is Kura Sushi USA Inc (KRUS) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of $52.88 versus a price of $27.38, about +93% upside (undervalued).
What is the fair value of KRUS?
Our model-based fair value for Kura Sushi USA Inc is $52.88 (as of Nov 7, 2026), built from audited fundamentals. The current price: $27.38.
What is the quality score of KRUS?
Kura Sushi USA Inc has a Quality Score of 46/100. 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 USA Inc (KRUS)?
Our model-based price target is the fair value of $52.88 (as of Nov 7, 2026) from 10 valuation models. Cautious scenario $33.13, optimistic scenario $84.94. It is a calculation from audited fundamentals, not an analyst target.
What is the Kura Sushi USA Inc stock forecast for 2026?
Our models put fair value at $52.88, about +93% upside versus a price of $27.38 (undervalued). Cautious scenario $33.13, optimistic scenario $84.94. The calculation is refreshed regularly with new filings.
What is the revenue of Kura Sushi USA Inc (KRUS)?
Kura Sushi USA Inc reported trailing-twelve-month revenue of about $328M (latest available figure, as of Nov 7, 2026).
What growth is priced into Kura Sushi USA Inc (KRUS)?
For today's price to be fair in a discounted-cash-flow model, Kura Sushi USA Inc would have to grow free cash flow by -1.4 % per year for five years (discount rate 12.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +38.3 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of KRUS use?
Our models discount Kura Sushi USA Inc at 12.5 %: a base by market capitalisation (small), damped by beta 1.45, country premium for USA. 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 USA Inc that is -1.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.5 %) and the same formula as our fair value.
How much growth has Kura Sushi USA Inc (KRUS) delivered so far?
Over the past 5 years revenue at Kura Sushi USA Inc grew +38.3 % a year. The price currently implies free-cash-flow growth of -1.4 % 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 USA Inc (KRUS) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Kura Sushi USA Inc (-1.4 % 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 USA Inc (KRUS)?
The free-cash-flow yield on the price is 10.53 %: that much free cash flow Kura Sushi USA Inc produces per unit of market value. When it exceeds the discount rate of our models (12.5 %), 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 USA Inc (KRUS)?
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 USA Inc it is $52.88 per share (as of Nov 7, 2026), against a price of $27.38. It is the blended result of 10 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Kura Sushi USA Inc stock overvalued or undervalued in 2026?
As of Nov 7, 2026, KRUS trades below its calculated fair value: price $27.38, fair value $52.88, a gap of about +93% (undervalued). 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 KRUS?
No. The price is what the market pays today ($27.38); the fair value is what the company's own numbers justify ($52.88). For Kura Sushi USA Inc the two are $25.50 per share apart. That gap is exactly why we show both numbers side by side.
How much is Kura Sushi USA Inc worth?
The market values Kura Sushi USA Inc at about $338M (market capitalisation, as of Nov 7, 2026). Per share that is $27.38; our models calculate a fair value of $52.88 per share.
What do the bullish and bearish scenarios say about KRUS?
Our models span a range for Kura Sushi USA Inc: cautious scenario $33.13, base $52.88, optimistic $84.94 per share (as of Nov 7, 2026, price $27.38). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Kura Sushi USA Inc (KRUS)?
Balance-sheet figures for Kura Sushi USA Inc (as of Nov 7, 2026): return on equity −2.0%. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is KRUS from its 52-week high?
Kura Sushi USA Inc trades at $27.38, about 65% below its 52-week high of $79.29 and at the low of $27.38 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $52.88 is for.
Which stocks are comparable to Kura Sushi USA Inc?
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 USA Inc stock attractive at the current price?
The data as of Nov 7, 2026: price $27.38, calculated fair value $52.88 (+93%), Quality Score 46/100, from 10 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 KRUS calculated?
We run Kura Sushi USA Inc through 10 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of $52.88 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 13.0% above its aggregate fair value. Kura Sushi USA Inc currently trades 48% 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 USA Inc (KRUS)?
The closing price on Nov 6, 2026 was $27.38. Our model-based fair value is $52.88, about +93% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kura Sushi USA Inc right now?
The large discount to fair value meets weak quality (46/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case ($33.13). The market is more pessimistic than our downside scenario. A fairly wide model range ($33.13 to $84.94) leaves room in how you read the outcome.
Key figures of Kura Sushi USA Inc
How large is the market capitalisation of Kura Sushi USA Inc (KRUS)?
The market capitalisation of Kura Sushi USA Inc is $338M. 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 USA Inc (KRUS)?
The price-to-sales ratio of Kura Sushi USA Inc is 1.01 (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 USA Inc (KRUS)?
Earnings per share at Kura Sushi USA Inc are $−0.3800. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Kura Sushi USA Inc (KRUS)?
The net margin of Kura Sushi USA Inc is −1.4% (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 USA Inc (KRUS)?
The return on equity (ROE) of Kura Sushi USA Inc is −2.0% (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 USA Inc (KRUS)?
On an EBIT basis the return on assets of Kura Sushi USA Inc is −1.2% (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 USA Inc (KRUS)?
The operating margin of Kura Sushi USA Inc is −1.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kura Sushi USA Inc (KRUS)?
Revenue at Kura Sushi USA Inc is growing +11.9% versus a year earlier (3y avg +20.5%). 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 USA Inc (KRUS)?
Earnings per share at Kura Sushi USA Inc are growing −25.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Kura Sushi USA Inc (KRUS) carry?
The net debt of Kura Sushi USA Inc is $188M (fiscal year 2026, ≈ 5.3 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 USA Inc in the live analysis
One click puts Kura Sushi USA Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 7, 2026