The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥39.14Fair value¥1,870.58Bull¥7,284.67
FairClose
52-week traded range
52W low ¥1,520.0052W high ¥1,997.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kura Sushi,Inc. closed at ¥1,675.00, 10.5% below the consensus fair value of ¥1,870.58 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 18.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,310.56
+37.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,787.75
+6.7%
√(22.5 × EPS × BVPS)
EPS=90.74, BVPS=1565.42
P/E Fair Value
¥1,814.80
+8.3%
EPS × 20x (sector P/E)
EPS=90.74, Sector P/E=20x
Peter Lynch (PEG)
¥1,575.25
-6.0%
EPS × Growth% (PEG = 1 is fair)
EPS=90.74, g=17.4%
EV/EBITDA
¥7,284.67
+334.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=16.15B
Dividend Discount (DDM)
¥1,076.35
-35.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.93, r=10%, g=8%
Book Value (P/B)
¥39.14
-97.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1565.42, ROE=6.1%, g=6%, r=10%
Reverse DCF
¥1,675.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: 17.4%
Margin of Safety
¥1,478.28
-11.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1971.04, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.