ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Genesis Assumptions-> Copy the sheet and edit to exploreUser Assumptions-> Copy the sheet and edit to exploreGenesis Constants
2
-> ETH Price2042-> ETH Committed10FEI Scale target100,000,000
3
-> ETH Committed639000Value Committed$20,420IDO TRIBE %20.00%
4
Value Committed$1,304,838,000.00-> Pre-swap %20%Genesis TRIBE %10.00%
5
-> Pre-swap %30%TRIBE supply1,000,000,000
6
7
Total Genesis FEI/TRIBE OutcomesUser Outcomes
8
FEI generated by Genesis1,291,918,812FEI generated20,218
9
FEI price paid by Genesis$1.01FEI price paid$1.01
10
TRIBE distributed to Genesis100,000,000TRIBE bonus amount1564.945227
11
12
IDO Before Pre-Swap
13
IDO FEI258,383,762
14
IDO TRIBE200,000,000
15
16
Pre-Swap
17
Pre-swapped FEI387,575,644Pre-Swapped FEI4043.56
18
TRIBE out for Pre-Swap120,000,000TRIBE out for Pre-Swap1251.96
19
avg FEI per TRIBE3.2298avg TRIBE price per FEI3.2298
20
21
Fei Protcol Valuation MultiplesNet User Outcomes
22
TRIBE FDV/PCV2.5Total FEI received16,174
23
TRIBE circulating / PCV0.80Total TRIBE Received2816.90
24
PCV / FEI1.11
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
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