| A | B | C | D | E | F | G | H | I | J | K | L | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||
2 | thecoreloop Node Sale Calculator | |||||||||||
3 | created by @0xkapital_k | |||||||||||
4 | ||||||||||||
5 | This calculator helps you compute the implied FDV of your node purchase and the number of months for you to breakeven. | |||||||||||
6 | Note that the breakeven period does not include the withdrawal/redemption/unstaking time. | |||||||||||
7 | Make a copy of this calculator before using. | |||||||||||
8 | ||||||||||||
9 | ||||||||||||
10 | IMPLIED FDV CALCULATOR | |||||||||||
11 | ONLY INPUT THE VARIABLES IN THE BLUE HIGHLIGHTED FIELDS | |||||||||||
12 | ||||||||||||
13 | Instructions | |||||||||||
14 | # of Years Rewards Are Emitted | 4 | Input the number of years the reward is emitted | $0 | ||||||||
15 | Total # of Nodes | 200,000 | Input the Total Number of Nodes available for sale | |||||||||
16 | ÷ % Supply Allocated to Node Rewards | 20% | Input the Percentage of supply allocated to Node Rewards | |||||||||
17 | x USD Price per Node | $256 | Input the USD Price you paid per node. Input the avg price if you've purchased multiple nodes | |||||||||
18 | For more complex inputs hit the "+" icon on the left | |||||||||||
26 | Implied FDV Cost | $256,000,000 | This FDV assumes 100% of the nodes are active. Think of this as your most conservative breakeven FDV. | |||||||||
27 | ||||||||||||
28 | If nodes are... | Implied FDV | ||||||||||
29 | 100% Sold Out | $256,000,000 | ||||||||||
30 | 75% Sold Out | $192,000,000 | ||||||||||
31 | 66% Sold Out | $168,960,000 | ||||||||||
32 | 50% Sold Out | $128,000,000 | ||||||||||
33 | 33% Sold Out | $84,480,000 | ||||||||||
34 | ||||||||||||
35 | ||||||||||||
36 | ||||||||||||
37 | ||||||||||||
38 | Assuming 66% of the nodes are active and a $1B FDV, you will breakeven in 8.2 Months. | |||||||||||
39 | See below for other scenarios | |||||||||||
40 | ||||||||||||
41 | Breakeven in Months (Based on % of Active Nodes x FDV) | |||||||||||
42 | ||||||||||||
43 | Simulated FDV | |||||||||||
44 | FDV | $256,000,000 | $500,000,000 | $1,000,000,000 | $1,500,000,000 | $2,000,000,000 | ||||||
45 | % of Active Nodes | Months | Months | |||||||||
46 | 100% | 48 | 24.6 | 12.3 | 8.2 | 6.2 | ||||||
47 | 75% | 36 | 18.5 | 9.3 | 6.2 | 4.7 | ||||||
48 | 66% | 31.7 | 16.3 | 8.2 | 5.5 | 4.1 | ||||||
49 | 50% | 24 | 12.3 | 6.2 | 4.1 | 3.1 | ||||||
50 | 33% | 15.9 | 8.2 | 4.1 | 2.8 | 2.1 | ||||||
51 | ||||||||||||
52 | If the project is valued at your Implied FDV Cost and there are 100% active nodes, then you will breakeven in 48 months. | |||||||||||
53 | Most projects impose a unstaking/withdrawal/redemption wait time for all node rewards so add that to your breakeven analysis | |||||||||||
54 | ||||||||||||
55 | ||||||||||||
56 | Hit the "+" icon on the left to view the math | |||||||||||