ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
Year202120222023202420252026202720282029203020312032203320342035
2
TAM [M USD]537557816218668769407071713771717188719672017203720472047205
3
Bullish Adoption Curve0.00%0.18%0.61%1.71%3.29%4.39%4.82%4.95%4.99%5.00%5.00%5.00%5.00%5.00%5.00%
4
Economy Size [M USD]0.00010.52838.205114.296228.368310.082343.867354.929358.408359.551359.958360.117360.185360.215360.229
5
6
Inputs
7
8
Market Data: Global MMORTSs Games MarketSource
9
Game market 2021 [Millions USD]175800
https://resources.newzoo.com/hubfs/Reports/2021_Free_Global_Games_Market_Report.pdf
10
MMO Games market 2020 [Millions USD]11750
https://www.ktvn.com/story/44238975/mmo-games-market-size-2021-industry-growth-prospects-cagr-82-business-participation-price-analysis-research-with-development-trends-key-manufacturers
11
CAGR MMO Market8.2%
https://www.ktvn.com/story/44238975/mmo-games-market-size-2021-industry-growth-prospects-cagr-82-business-participation-price-analysis-research-with-development-trends-key-manufacturers
12
MMO Games market 2021 Projection [Millions USD]11685.6
https://www.ktvn.com/story/44238975/mmo-games-market-size-2021-industry-growth-prospects-cagr-82-business-participation-price-analysis-research-with-development-trends-key-manufacturers
13
MMORTS gaming share 202246.0%
https://www.statista.com/statistics/328648/market-share-mmo-subscription-games/
14
Estimated TAM 2021 [Millions USD]5375.4
https://resources.newzoo.com/hubfs/Reports/2021_Free_Global_Games_Market_Report.pdf
15
CAGR Game Market7.6%
https://resources.newzoo.com/hubfs/Reports/2021_Free_Global_Games_Market_Report.pdf
16
Year to use CAGR2024
https://resources.newzoo.com/hubfs/Reports/2021_Free_Global_Games_Market_Report.pdf
17
18
Adoption Curve
19
Base Year2022
20
Market Cap at First Year [M USD]0
21
Maket Saturation [%]5.00%
22
Start of Fast Growth [hits 10%]2022
23
Take Over Time [to capture 90%]5
24
Base Sigmoid Curve700
25
26
Token Economy
27
Amount of tokens at launch [M]50
28
Token Velocity10
https://medium.com/@cburniske/cryptoasset-valuations-ac83479ffca7
29
Percentage of tokens in Pools65%
https://defikingdoms.com
At 11/28/21, DKF tokens distribution: 220M USD circulating supply, 286M USD in pair pools JEWEL/XYZ, estimated 143M USD only Jewel
30
Long term burned token50%
31
Circulating supply [M USD]8.75
32
33
Economy 10 years [Millions USD]360.117
34
Market capitalization 10 years [Millions USD]36.01
35
Token Terminal Value [USD]$4.12
36
Discount rate25%
http://people.stern.nyu.edu/adamodar/pdfiles/papers/younggrowth.pdf
37
Token VPN from future utility value [USD]$0.442
38
39
Blue represents a particularly subjective assumption
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100