Discounted Cash Flow
Kura Sushi USA Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2018 | — | $1.7m | $5.2m | — | — |
| 2019 | — | $1.5m (-16.4%) | $5.9m (12.8%) | — | — |
| 2020 | — | $-17.4m (-1292.2%) | $-15.2m (-360.2%) | — | — |
| 2021 | — | $-10.3m (40.7%) | $-8.2m (45.9%) | — | — |
| 2022 | — | $-764.0k (92.6%) | $21.8m (364.1%) | — | — |
| 2023 | — | $1.5m (296.6%) | $16.4m (-24.4%) | — | — |
| 2024 | — | $-8.8m (-686.2%) | $12.9m (-21.8%) | — | — |
| 2025 | — | $-1.9m (78.4%) | $21.6m (67.7%) | — | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.