Gemini Space Station, Inc. Class A Common Stock (GEMI) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Gemini Space Station, Inc. Class A Common Stock (US:GEMI), trading at 4.11. In 2025, Gemini Space Station, Inc. Class A Common Stock generated $146.17 Million in revenue and -$225.86 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Gemini Space Station, Inc. Class A Common Stock is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 4.11
- Recent Revenue (2025): $146.17 Million
- Free Cash Flow (2025): -$225.86 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.