Homepage
Financial Services · Asset Management · United States · Updated May 11, 11:00am
$62.95
Price
$684.9M
Market Cap
—
Employees
4.74
Beta
Sohail Prasad
CEO
Business Description
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.
Business History
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
API Direct from provider
CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
CALCStock Price / EPS (Diluted)
17.78
Stock Price: $62.95
EPS (Diluted): 3.54
EPS (Diluted): 3.54
P/B Ratio (Price vs net asset value)
APIStock Price / Book Value Per Share
0.87
Stock Price: $62.95
Total Equity: $438.04M
Shares: 12,494,928
Total Equity: $438.04M
Shares: 12,494,928
EV/EBITDA (Total value vs operating profit)
APIEnterprise Value / EBITDA
8.55
Market Cap: $684.89M
Total Debt: $1,300
Cash: $4.40M
EBITDA: $44.23M
Total Debt: $1,300
Cash: $4.40M
EBITDA: $44.23M
Enterprise Value (Takeover price (cap + debt - cash))
APIMarket Cap + Total Debt - Cash
$378.3M
Market Cap: $684.89M
Total Debt: $1,300
Cash: $4.40M
Total Debt: $1,300
Cash: $4.40M
Gross Margin (Revenue left after direct costs)
APIGross Profit / Revenue
246.6%
Gross Profit: -$6.98M
Revenue: -$2.83M
Revenue: -$2.83M
Operating Margin (Revenue left after all operations)
APIOperating Income / Revenue
-1,562.4%
Operating Income: $44.23M
Revenue: -$2.83M
Revenue: -$2.83M
Net Margin (Revenue left as actual profit)
APINet Income / Revenue
-1,562.4%
Net Income: $44.23M
Revenue: -$2.83M
Revenue: -$2.83M
ROE (Profit from shareholder equity)
CALCNet Income / Total Equity
10.1%
Net Income: $44.23M
Total Equity: $438.04M
Total Equity: $438.04M
ROIC (Profit from all invested capital)
CALCNOPAT / Invested Capital
10.2%
Operating Income: $44.23M
Tax Rate: 0.0%
Equity: $438.04M
Total Debt: $1,300
Cash: $4.40M
Tax Rate: 0.0%
Equity: $438.04M
Total Debt: $1,300
Cash: $4.40M
Current Ratio (Can it pay short-term bills)
APICurrent Assets / Current Liabilities
163,642.24
Current Assets: $212.73M
Current Liabilities: $1,300
Current Liabilities: $1,300
Debt/Equity (Leverage — debt vs equity)
CALCTotal Debt / Total Equity
0.00
Short-Term Debt: $1,300
Long-Term Debt: $0.00
Total Debt: $1,300
Total Equity: $438.04M
Long-Term Debt: $0.00
Total Debt: $1,300
Total Equity: $438.04M
Rev/Share (Top-line per share)
CALCRevenue / Shares Outstanding
$-0.23
Revenue: -$2.83M
Shares: 12,494,928
Shares: 12,494,928
Book Value/Share (Net assets per share)
CALC(Total Assets - Total Liabilities) / Shares
$35.06
Total Equity: $438.04M
Shares: 12,494,928
Shares: 12,494,928
FCF/Share (Real cash generated per share)
CALC(Operating Cash Flow + CapEx) / Shares
$-0.93
Operating CF: -$11.62M
CapEx: -$3.00
Shares: 12,494,928
CapEx: -$3.00
Shares: 12,494,928
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
APILast Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $62.95
Stock Price: $62.95
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: $44.23M
Net Income: $44.23M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares DXYZ against LLM-researched typical ranges for its
industry. One research call per industry, cached indefinitely — every stock in the same industry
reuses the same baseline.
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
0
Company Classification
— What type of company is this?
1
Industry Landscape
— Where is the industry headed?
2
Company Momentum
— Where is this company trending?
3
Forward Projection
— 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a
DCF Valuation
— Present value of future cash flows
4b
Earnings Power Value
— Floor value — worth with zero growth
4c
Anchored PE
— Industry PE adjusted for growth differential
4d
Reverse DCF
— What growth is the market pricing in?
4e
Revenue-Based DCF
— For growth/narrative companies (skip if mature earner)
4f
Anchored P/S
— Price-to-Sales peer comparison (skip if mature earner)
4g
Scenario Analysis
— Bull / Base / Bear (skip if mature earner)
4h
Dividend Discount Model
— For dividend/income stocks only
4i
Book Value Analysis
— For deep value / turnaround stocks only
4j
Insider Activity
— Are insiders buying or selling?
4f
Cash Flow Quality
— How trustworthy is the FCF?
4g
Debt Maturity Risk
— Can it handle its debt?
4h
Macro Environment
— Rates, market valuation, volatility
4i
Sector Intelligence
— How does this company compare within its sector?
4j
Revenue Confidence
— How reliable is the growth projection?
4k
Sensitivity Analysis
— How fragile is the fair value estimate?
4l
Sector Demand Cycle
— Is the sector in a boom, steady state, or contraction?
5
AI Investigation
— Adaptive research engine (Claude)
5b
Thesis Evaluation
— What does the market believe? (narrative/platform stocks only)
6
Valuation Synthesis
— Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $0 | $25.6M | $360,460 | $-12,698 | -$2.8M |
| Cost of Revenue | $2.2M | $2.3M | $2.2M | $1.8M | $4.2M |
| Gross Profit | -$2.2M | $23.3M | -$1.8M | $19.5M | -$7.0M |
| Operating Expenses | -$1.8M | $1.3M | $1.4M | $2.1M | -$51.2M |
| Operating Income | -$4.0M | -$3.9M | -$4.1M | $17.4M | $44.2M |
| Net Income | -$4.0M | -$3.9M | -$4.1M | $17.4M | $44.2M |
| EBITDA | -$3.2M | -$3.9M | -$4.1M | $17.4M | $44.2M |
| EPS | $-1.61 | $-0.36 | $-0.38 | $1.60 | $3.54 |
| EPS (Diluted) | — | — | — | — | — |
Balance Sheet (Annual)
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $46.8M | $12.0M | $4.8M | $0 | $4.4M |
| Total Current Assets | $0 | $12.2M | $192,382 | $0 | $212.7M |
| Total Assets | $98.6M | $61.9M | $53.5M | $71.4M | $441.4M |
| Current Liabilities | $0 | $0 | $0 | $0 | $1,300 |
| Long-Term Debt | $88.4M | $0 | $0 | $0 | $0 |
| Total Liabilities | $102.6M | $5.1M | $838,427 | $1.4M | $3.3M |
| Total Equity | -$4.0M | $56.8M | $52.6M | $70.0M | $438.0M |
| Retained Earnings | -$4.0M | -$8.0M | -$33.4M | -$12.2M | $34.2M |
Cash Flow (Annual)
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $389,965 | -$10.8M | -$3.3M | $347,565 | -$11.6M |
| Capital Expenditure | $-5 | $3 | $0 | $-5 | $-3 |
| Free Cash Flow | $389,965 | -$37.2M | -$11.7M | $347,565 | -$11.6M |
| Acquisitions (net) | $0 | $0 | $0 | $0 | $0 |
| Debt Repayment | — | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | $46.8M | -$34.7M | -$12.0M | $0 | $4.4M |
Growth Trends (YoY %)
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | — | -98.6% | -103.5% | -22,195.2% |
| Gross Profit Growth | +1,172.7% | -107.9% | +1,158.5% | -135.7% |
| Operating Income Growth | +0.8% | -5.4% | +520.9% | +153.8% |
| Net Income Growth | +2.5% | -5.4% | +520.9% | +153.8% |
| EBITDA Growth | -23.0% | -5.4% | +520.9% | +153.8% |
No community reviews yet for DXYZ.
Be the first — export the analysis to your AI and contribute back.
My Notes
personal — only you see this
Sign in to save personal notes and rate your interest in this stock.
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.193 · 1946f027 · 2026-05-08 18:57:27