Destiny Tech100 Inc. (DXYZ) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Destiny Tech100 Inc. (US:DXYZ), trading at 23.50. In 2025, Destiny Tech100 Inc. generated -$2.83 Million in revenue and -$11.62 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Destiny Tech100 Inc. is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 23.50
- Recent Revenue (2025): -$2.83 Million
- Free Cash Flow (2025): -$11.62 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.