Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Destiny Tech100 Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-0.8% vs price
Base Case (Median)
47.8% vs price
Bull Case (75th pct.)
108.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $0.35 | -98.9% | High (40%) |
| PE Comparable | $42.59 | 31.9% | Medium (25%) |
| Growth Trajectory DCF | $111.14 | 244.3% | Medium (20%) |
| Graham Number | $52.84 | 63.7% | High (80%) |
Based on 4 out of 8 methods, DXYZ appears fairly valued at the current price of $32.28. The base case fair value of $47.71 implies 47.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.