mNAV MoamNAV0.80×
EV mNAV†0.76×
Diluted mNAV0.84×
Coins/share growth—
Inputs and sources
| Item | Value | As of | Source |
|---|---|---|---|
| SUI price | $0.87 | 2026-11-07 16:18 KST | Binance |
| Stock price | 0.99 USD | 2026-11-07 06:00 KST | Yahoo Finance |
| Coins held | 109,141,243 | 2026-08-03 | 8-K |
| Shares outstanding | 76,802,872 | 2026-08-03 | 10-Q |
| Cash & USD assets | $3,141,000 | 2026-06-30 | 10-Q |
| Debt (face) | $0 | 2026-06-30 | 10-Q |
| Preferred (liquidation pref.) | none | — | — |
Calculation
- Coin value
- 109,141,243 × $0.87 = $95.2M
- Market cap
- 76,802,872 sh × $0.99 = $75.8M
- mNAV
- $75.8M ÷ $95.2M = 0.80×
- EV mNAV
- ($75.8M + debt $0 + preferred 0 − cash $3.1M) ÷ $95.2M = 0.76×
- Coins / 1,000 shares
- 1,421.0568 SUI
- 1.0× price
- $1.24
- Implied SUI price
- $0.69
- Avg purchase price
- $3.70 2026-06-30 · 10-Q
- vs. cost
- -76.4% −$308.7M
- Debt/NAV
- 0%
Calculator
Stock at current mNAV (0.80×)—
Stock at 1.0×—
mNAV—
Implied SUI price—
mNAV history
Holdings history as reported
| As of | Holdings | Change | Shares | Source |
|---|---|---|---|---|
| 2026-08-03 | 109,141,243 | 76,802,872 | 8-K |
Recent 8-Ks
- 2026-11-05 2.02 Results EX-99.1
- 2026-10-06 5.07 Shareholder vote
- 2026-09-10 5.07 Shareholder vote · 8.01 Other events EX-99.1
- 2026-08-06 2.02 Results EX-99.1
- 2026-07-14 5.02 Officers/directors · 8.01 Other events EX-99.1
- 2026-07-09 1.01 Material agreement · 5.02 Officers/directors · 8.01 Other events EX-99.1 EX-10.1