Updated DXYZ NAV estimate.
Continuing from here:
https://www.reddit.com/r/VCX_Fundrise/comments/1ulq16l/anyone_buying_dxyz_here/
I spent some more time understanding how much ATM they could have done. I went through all the filings for the past year.
Let's look at what we know:
ATM shelf registration was activated on August 8, 2025.
Aug 8, 2025 - Sep 30, 2025 shares issued 2.9mm, volume traded 18.1mm -> 16% volume is ATM (surprisingly high but numbers are numbers)
Oct 1, 2025 - Dec 31, 2025 shares issued 8.2mm volume traded 75mm -> 11% volume is ATM
Total issued till this point $324 million.
Jan 1, 2026 to Mar 31, 2026 shares issued 8.4mm volume traded 90 million -> 9.3% of volume is ATM, amount raised $241 million
This is the last snapshot and therefore shelf left at this point is $435 mm
They renewed the shelf offering for another billion on May 11, 2026 which means either they ran out of the original 1B or were getting close and did this proactively.
If we look at the volume from Apr 1, 2026 -> May 11, 2026 it is 60.6 million, the average price (very rough estimate and not a VWAP based estimate) is $31. Issuing the whole 435 would have required 14 million shares which would have been about 23.1% of the volume which seems a little high so I think they did it proactively. Let's stick to 10% and therefore 6 million shares which would have raised 186 million.
The stock dropped on June 12th to below 30 so the ATM would have stopped. The volume between May 11, and June 11 is 164 million and the average price is $52! so again going by just the 10% estimate we get 16.4 million shares and a raise of 852 million!
So if we total the shares outstanding we get
30.4 million (last reported) + 6 + 16.4 = 52.8 million
Last reported asset value is 742 million on Mar 31, 2026. Anthropic 18.1% and SpaceX 14.5 %, so let's update those marks
Asset value lift from Anthropic = (945/380-1)*0.181*742 = 200 million
Asset value lift from SpaceX (Yesterday's Market Cap)= (2.13/1.25-1)*0.145*742 = 75 million
New total asset value after ATM and updated marks is
742 + 200 + 75 + 186 + 852 = 2.05B
Dividing it by the estimated shares outstanding we get 2055/52.8 = $38.92
They could have gone more aggressive with the ATM and this could just be a little above $40. We don't know if any other marks would have been updated in the meanwhile.
I won't say any more, stock is at $24, Do what you wish...