NeoCapCompaniesValuationsScenariosMetrics

Fermi

FRMI-πŸ‡ΊπŸ‡Έ USA
Price
$1.50
as of Nov 6, 2026
Market cap
$1.0B
as of Nov 6, 2026
Next earnings
Thu, Nov 12
Q3 2026
Estimated total debt principal$1.32Bfacilities drawn: $536.9M of $785.0M
Trailing 12-month dilution+5.8%Nov 11, 2025 β†’ Aug 10, 2026
Cash & equivalents$91.7Mas of Aug 14, 2026
Estimated cost of debt8.86%

Basic shares outstanding - Evolution

0213.5M427M640.5M614M629.8M640.5MNov '25Mar '26Aug '26

Debt stack

Convertible notes

Total: $431.3M Β· net: $416.8M
InstrumentPrincipalRateReference priceConversion priceCapped callPrepaid forward repurchaseMaturityStageSource
$431.3Mnet $416.8M
5%$9.522031ClosedJul 14, 2026

Term loan / DDTL

Total: $785.0M
InstrumentPrincipalRateMaturityStageSource
$165.0M
12%ClosedMar 26, 2026
$120.0M
12.9%Aug 19, 2031ClosedFeb 19, 2026
$500.0M
Aug 10, 2027ClosedFeb 10, 2026

Private placement

Total: $107.6M
InstrumentPrincipalRateMaturitySecuredRatingsStageSource
$107.6M
15%ClosedAug 29, 2025

Equity & warrants

InstrumentDescriptionStatusSource
Fermi raised approximately $784.9M.Sep 30, 2025