DESTINY TECH100 · NYSE: DXYZ · ESTIMATED NAV CALCULATOR
DXYZ NAV Finder
DXYZ is a closed-end fund providing access to top private technology companies (Anthropic, SpaceX, OpenAI, etc.). This tool lets you estimate its true Net Asset Value per share by marking its underlying holdings to current secondary market prices or applying multipliers to its SPV-held stakes.
How this works
The fund holds shares directly (Box 1) and through SPVs (Box 2).
Update price-per-share for Box 1 and MOIC (Multiple on Invested Capital) for Box 2.
Defaults are tied to the March 31, 2026 NAV filing and use December 31, 2025 share counts where the newer filing only discloses portfolio weights.
The ATM Issuance Bridge estimates share issuance since March 31 (default: Calibrated Estimate) and produces the pro forma NAV used in the headline metrics — switch it to Filed Only to see the filed baseline alone.
The bottom bar shows the implied premium vs. the current DXYZ market price.
○ DEFAULT
⇄
ATM Issuance Bridge
Estimated share issuance since the March 31 filing
⚠ Estimated, not company reported — DXYZ's last filed NAV is $24.56 as of March 31, 2026
Cap 3.0%; filed 2025 effective ~0.95% (N-CSR)
Bridge Step
Shares
Net Assets / Proceeds
NAV / Share
Filed NAV — March 31, 2026 FILED
NPORT-P: $748.36M net assets; ~30.47M shares implied by the filed $24.56 NAV
30.47M
$748.4M
$24.56
+ Apr 1 – May 21 ATM (prior program) INFERRED
10.90M shares backed out of the 424B5 share count; gross capped at the prior $1B program's $428.7M filed remainder → ~$39.32 effective avg (shelf exhausted by May 21; new program effective May 26)
+10.90M
+$424.4M
+ May 26 – 2026-07-09 ATM (new $1B program) ESTIMATED
8.3% of daily volume; issued 13 of 31 days (none when price ≤ rolling NAV)
+7.06M
+$325.1M
− Expense accrual ESTIMATED
2.50% management fee (424B5) annualized over 100 days since March 31
—
−$7.7M
= Pro forma (est. 2026-07-09)
48.43M
$1.49B
$30.77
ATM accretion: +$6.21/shRemaining new-ATM capacity: $671.7M of $1.00B grossNext filed NAV: June 30 N-PORT, due ~Aug 29, 2026History: 69 trading days · ○ SNAPSHOT (2026-07-09)
Participation Scenario
Post-5/26 Shares
Gross Raised
Pro Forma NAV
Low — 5.0%
4.25M
$197.8M
$29.84
Calibrated — 8.3%
7.06M
$328.3M
$30.77
High — 16.4%
Aug–Sep 2025 pace (filed shares ÷ observed volume) — the program's high-water mark
13.95M
$648.7M
$32.65
ⓘ
Note on Holding Data
Because Destiny Tech100 acquires many of its largest stakes (e.g. Anthropic, OpenAI) through Special Purpose Vehicles (SPVs), exact per-share counts are not fully available in public EDGAR filings. The baseline reconciles to DXYZ's March 31, 2026 NPORT-P: $742.5M portfolio value plus $5.9M other net assets equals $748.36M filed net assets, which at the filed $24.56 NAV per share implies ~30.47M shares outstanding. Share-denominated holdings use December 31, 2025 counts where available and March 31, 2026 portfolio weights for the baseline marks. SpaceX (SPCX) is the exception: the N-CSR share count is scaled by SpaceX's 5-for-1 split (effective May 4, 2026, after the N-PORT and before the IPO) and the row is marked to the live Yahoo SPCX quote from the shared price API. Issuance after March 31 is modeled separately in the ATM Issuance Bridge above and never restates these filed figures.
31.4% First American Treasury Obligations weighting
$233.1M
locked
$233.1M
$7.65
23.2¢
Long Tail Private Holdings
~6.4% residual to reconcile filed $742.5M portfolio value
$47.5M
$47.5M
$1.56
4.7¢
Other Net Assets
Receivables less liabilities — reconciles $742.5M portfolio to $748.36M filed net assets (3/31/26 NPORT-P)
$5.9M
locked
$5.9M
$0.19
0.6¢
Subtotal — other
$286.5M
$9.40
28.5¢
TOTAL MARKED NET ASSETS (3/31 BASIS)
$748,360,533
NAV / SHARE (3/31 SHARES)
$24.56
EST. PRO FORMA NAV / SHARE — INCL. ATM, NOT COMPANY REPORTED
$30.77
DXYZ Trading at
$32.97
Premium to PF NAV
7%
Price ÷ PF NAV
1.07x
Implied DXYZ Mkt Cap
$1.60B
Estimated NAV from user-supplied marks + modeled ATM issuance (calibrated mode) · 48.43M est. pro forma shares · Estimated, not company reported
Changelog:
• August 20, 2026 — SpaceX Box 1 now uses post-split shares (177,992 N-CSR × 5-for-1 = 889,960) and the live Yahoo SPCX quote from the shared /api/prices cache. Split effective May 4, 2026 per SpaceX 424B4, after the March 31 N-PORT and before the June IPO. • July 9, 2026 (calibration refinement) — Capped the inferred Apr 1–May 21 issuance proceeds at the original $1B ATM program's filed remainder (~$429M gross: $1B less $327.1M of 2025 sales per the N-CSR and $244.2M of Q1 sales per the 424B3), deriving a ~$39 effective average price instead of the $46.23 close-VWAP — the new $1B prospectus is dated May 26, so the old shelf was the only capacity available. Commission default recalibrated to 1.0% from the audited 2025 gross-vs-net (~0.95% effective). Sensitivity high bound raised to 16.4%, the filed Aug–Sep 2025 issuance pace. Added the next filed NAV checkpoint (June 30 N-PORT, due ~Aug 29). • July 9, 2026 — Added the ATM Issuance Bridge. Reconciled the March 31 baseline to filed net assets ($742.5M portfolio + $5.9M other net assets = $748.36M per the NPORT-P), correcting implied shares outstanding from 30.23M to ~30.47M. Added Filed Only / Calibrated Estimate / Custom modes that estimate post-March ATM share issuance: Apr 1–May 21 shares (~10.90M) inferred from the May 26 424B5 share count, post-May-26 issuance modeled daily from Yahoo price/volume history at a calibrated ~8.3% volume-participation rate, capped at $1B gross capacity, with no issuance on days at or below rolling NAV. Commission, participation, capacity, premium threshold, expense drag, and as-of date are adjustable. Every figure is labeled Filed, Inferred, or Estimated. • June 15, 2026 — Updated the baseline NAV math to reconcile with DXYZ's March 31, 2026 SEC disclosures: $24.56 NAV per share, approximately $742.5M of portfolio value, March 31 portfolio weights, and an implied 30.23M share count. Added real-time DXYZ market price fetching from Yahoo Finance via the shared price API.
Sources & Methodology:
• Baseline NAV & Net Assets: $24.56 per share; $753.29M total assets, $4.93M liabilities, $748.36M net assets as of March 31, 2026, per the March 31, 2026 NPORT-P and May 26, 2026 424B5.
• Share Counts: Extracted from the December 31, 2025 Schedule of Investments within the N-CSR filed March 10, 2026 where available. For holdings where March 31 only discloses portfolio percentages, baseline value is inferred from the filed $742.5M portfolio value.
• SpaceX (SPCX): Filed 177,992 shares (DXYZ SpaceX I 135,135 + MWAM VC SpaceX-II 42,857) from the N-CSR. Multiplied by 5 for SpaceX's five-for-one split of Class A, B, and C common stock, effective May 4, 2026 (SpaceX 424B4; also the 10-Q for the quarter ended June 30, 2026). The split sits after DXYZ's March 31 N-PORT and before the June IPO. The row is marked to the live Yahoo SPCX quote via /api/prices (same cache as the DXYZ market price). The Snowpoint SpaceX SPV in Box 2 has no disclosed share count and stays on MOIC.
• Outstanding Shares: Defaults to ~30.47M, implied by $748.36M filed net assets divided by the filed $24.56 NAV per share (inferred — the NPORT-P does not state a share count directly).
• Prior ATM Program: Original $1B shelf (File 333-278734) effective July 15, 2025; Jefferies Sales Agreement dated August 8, 2025. Sold 11,096,400 shares at $29.48 weighted average through December 31, 2025 ($324.0M net; ~0.95% effective commission) per the N-CSR, plus Q1 2026 sales of 8,489,359 shares at $28.76 weighted average (~$244.1M net; already reflected in the March 31 baseline) per the 424B3 — leaving ~$428.7M of gross capacity entering April, which caps the inferred Apr–May proceeds. New $1B gross-capacity program through Jefferies (commission up to 3.0% of gross sales price) per the 424B5, which discloses up to 57,591,678 shares outstanding after a full offering at the assumed $61.66 price — implying ~41.37M pre-offering shares and thus ~10.90M shares issued April 1–May 21 under the prior program (inferred).
• Post-May-26 Issuance (estimated): Modeled daily as a fixed share of Yahoo Finance trading volume (calibrated ~8.3%), issuing only on days above rolling pro forma NAV, until gross capacity is exhausted. Estimated, not company reported.