Kura Sushi USA, Inc. (KRUS) intrinsic value & 10-year financials
Kura Sushi USA, Inc. (KRUS) has a Graham intrinsic value of $4.65 per share. At $38.11 on Oct 17, 2026, the stock trades 720% above that value. Over the last 9 fiscal years revenue grew 27.5% a year to $282.8M, with an average return on invested capital of -3.5%.
- Graham intrinsic value
- $4.65
- Share price (Oct 17, 2026)
- $38.11
- Price vs Graham value
- 720% above
- Market cap
- $454.1M
- Revenue (FY2025)
- $282.8M
- Revenue growth (9-yr CAGR)
- 27.5%
- ROIC (10-yr avg)
- -3.5%
- Free cash flow (FY2025)
- -$21.4M
KRUS 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $282.8M | -$1.9M | -$0.16 | -$21.4M | -1.7% | -1.6% |
| FY2024 | $237.9M | -$8.8M | -$0.79 | -$28.6M | -4.8% | -5.1% |
| FY2023 | $187.4M | $1.5M | $0.14 | -$21.0M | 0.2% | 0.2% |
| FY2022 | $141.1M | -$764.0K | -$0.08 | -$3.1M | -0.5% | -0.6% |
| FY2021 | $64.9M | -$10.3M | -$1.21 | -$21.2M | -15.4% | -9.4% |
| FY2020 | $45.2M | -$17.4M | -$0.00 | -$27.4M | -36.5% | -27.2% |
| FY2019 | $64.2M | $1.5M | $0.00 | -$4.7M | 2.6% | 6.0% |
| FY2018 | $51.7M | $1.7M | $0.00 | -$1.8M | 3.6% | 10.3% |
| FY2017 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
KURA SUSHI USA, INC. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
KURA SUSHI USA, INC. has historically struggled to out-earn its cost of capital, averaging just -3.4% ROIC.
KURA SUSHI USA, INC. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, KURA SUSHI USA, INC. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $4.65 per share.