Is DXYZ undervalued? Our fair value estimate
Destiny Tech100 Inc. · Financial Services · NYQ
How we got here
The estimate is computed from DXYZ's reported fundamentals, with a growth assumption that is deliberately capped: small changes to an uncapped growth or terminal assumption can justify any price, and a number that can justify anything means nothing. These are the inputs the model holds for DXYZ today; the exact method, and where it goes wrong, is on the methodology page.
The starting point is earnings power: what the business earns per share, and what the market currently pays for each unit of it.
A volatility measure against the wider market. A jumpier share earns a larger discount for risk, which lowers the estimate.
The belief gap: what growth this price asks you to believe
Run our DCF backwards and every price becomes a growth assumption. One axis compares them: today's market price, the entry prices implied by super investors' 13F filings, the mean analyst target, and the growth our own model funds. The gap between the market's marker and the cohort's markers is the growth you are being asked to believe that informed buyers did not need.
Today's price asks you to believe about 1.3% annual cash-flow growth. Point72 Asset Management's Q1 2026 entry underwrote a higher 3.3%. Our model funds 5.0%.
Point72 Asset Management's Q1 2026 filing implies an average entry near $26.78, which implied about 3.3% annual growth under our model.
Millennium Management's Q1 2026 filing implies an average entry near $26.78, which implied about 3.3% annual growth under our model.
Entry prices are filing-implied averages (reported position value divided by reported shares for the quarter a position was opened or materially increased), not actual cost bases; 13Fs lag by up to 45 days. How the Belief Gap is computed.
Common questions
Is Destiny Tech100 Inc. (DXYZ) undervalued?
On our model, DXYZ at USD24.57 trades 17% below our fair value estimate of USD28.82, so it screens as undervalued today. That is one model's answer, not a recommendation: a fair value estimate is an argument about the future, and the market is frequently right about why something is cheap.
What is the fair value of DXYZ?
Our current fair value estimate for Destiny Tech100 Inc. is USD28.82 per share. The estimate moves as prices and fundamentals move.
How is DXYZ's fair value calculated?
From Destiny Tech100 Inc.'s reported fundamentals: earnings power, a deliberately capped growth assumption, and a discount for balance sheet and volatility risk. The full method, including its known weaknesses, is published on our methodology page, and the interactive Valuation Lab lets you change every assumption and watch the value move.
Disagree with an assumption? Good. The Valuation Lab on the DXYZ app page puts every input of this model on a slider, including a reverse DCF that shows the growth the market is currently pricing in.
A fair value estimate is a model output computed from company filings and market data, refreshed daily; quotes are delayed. It is educational information, not financial advice and not a recommendation to buy or sell anything. Read the full disclaimer.