Destiny Tech100 Inc.

Destiny Tech100 Inc.

DXYZ·NYSE

$40.43

-14%
Financial ServicesAsset Management

Destiny Tech100, Inc. operates as a non-diversified, closed-end management investment company. The company was founded on November 18, 2020 and is headquartered in Austin, TX.

At a Glance

Live Snapshot
Market Cap$439.87M
EPS3.5400
P/E Ratio11.42
Earnings Date

Intrinsic Alpha Methodology

Thesis Lenses

Signal · Driver · Risk

Signal

High confidence

Valuation multiple is compressed (P/E 11.4).

Valuation inputs: P/E 11.4, earnings yield +8.8%, momentum -14.5%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is acceptable (ROE +10.1%, ROIC +10.0%).

Profitability stack: net margin -15.6%, ROE +10.1%, ROIC +10.0%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +0.8%, momentum -14.5%, net margin -15.6%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

dxyz

Destiny Tech100 Inc. Market vs Earnings Trajectory

DXYZ · NYSE

Loading price and EPS data...

Destiny Tech100 Inc.

Destiny Tech100 Inc. Fair Value Envelope

DXYZ · NYSE

Our analysis suggests that DXYZ has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $40.43, this represents a potential HIDDEN relative to our calculated worth for Destiny Tech100 Inc..

Intrinsic Value
Current Price: $40.43
3Y-1083.0%
5Y-320.0%
10Y-320.0%
3Y-111.0%
5Y-
10Y-
3Y-1226.0%
5Y-1198.0%
10Y-1198.0%
3Y+8.0%
5Y-3079.0%
10Y-3079.0%
3Y-69.0%
5Y-3079.0%
10Y-3079.0%
3Y+613.0%
5Y+348.0%
10Y+348.0%
Destiny Tech100 Inc.

Destiny Tech100 Inc. Profit Bridge

DXYZ · NYSE
Revenue-2.83M
Cost of Goods Sold (4.15M)
Gross Profit-6.98M
Operating Expenses (-51.21M)
Operating Income44.23M
Interest Expense (0.00)
Other Income/Expense0.00
Pretax Income44.23M
Income Tax (0.00)
Net Income44.23M
Net Income
44.23M

Profitability Analysis

Gross Margin

246.6%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

-1562.4%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-1562.4%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Effective Tax Rate

0.0%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

246.64%
Gross Profit Margin
-100%
3Y+171.0%
5Y-
10Y-
-1562.39%
Operating Profit Margin
-99%
3Y+10067.0%
5Y-
10Y-
-1562.39%
Net Profit Margin
-99%
3Y+10067.0%
5Y-
10Y-
10.10%
Return on Equity
-59%
3Y-246.0%
5Y-90.0%
10Y-90.0%
10.02%
Return on Assets
-59%
3Y-258.0%
5Y-345.0%
10Y-345.0%
10.02%
Return on Invested Capital
3Y-258.0%
5Y-
10Y-
DXYZ

Destiny Tech100 Inc. Cash Conversion Engine

DXYZ · NYSE
Net Income44.23M
Depreciation & Amortization0.00
Stock-Based Compensation0.00
Change in Working Capital-5.43M
Others-50.42M
Capital Expenditures-3.00
Free Cash Flow-11.62M

Cash Flow Quality Analysis

FCF Conversion Rate

-26.3%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

-0.0%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

-3442.0%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

-$5.43M

Moderate working capital outflow. Typical for growing businesses, but ensure it's supporting revenue growth, not inefficiency.

Cash Flow Quality Insight

Cash flow concerns: Despite profitability, the company is burning cash. Review working capital management, CapEx levels, and sustainability of current operations.

dxyz

Destiny Tech100 Inc. Funding & Solvency Profile

DXYZ · NYSE
Cash & Cash Equivalents4.40M
Net Receivables7.46M
Inventory0.00
Other Current Assets0.00
Total Current Assets213 M
Property, Plant & Equipment0.00
Goodwill & Intangible Assets0.00
Long-Term Investments228.02M
Other Non-Current Assets608.37K
Total Non-Current Assets229 M
Total Assets
441.37M

Financial Health Analysis

Current Ratio

163642.24x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

0.01x

Conservative capital structure. The company relies primarily on equity financing, indicating low financial risk.

Working Capital

213 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

48% Current

Balanced asset mix between current and non-current assets, typical of many stable businesses.

Financial Health Insight

Strong financial foundation: Excellent liquidity combined with conservative leverage suggests the company is well-positioned to weather economic uncertainties and fund growth opportunities.

dxyz

Destiny Tech100 Inc. Street Expectations Map

DXYZ · NYSE

No Target Data

No analyst price targets available for dxyz.

dxyz

Destiny Tech100 Inc. Insider Positioning

DXYZ · NYSE

During the last 12 months, insiders have sold $1.01M worth of DXYZ shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

29.5K

1.01M

Net Activity

-1.0M

-$1.01M

Top Buyers

No buying activity

Top Sellers

1
PS

Prasad Sohail

Director, 10 Percent Owner, Officer: President And Ceo

29.5K shares1 transactions

$1.01M

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $1.01M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Insider Participation

High Selling

1 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

No Dividend Yield Data

DXYZ has not reported any dividend yield values in the available annual periods.

 

dxyz Dividend History

DXYZ
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%