ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
MIP: 7
2
Title: New Melonomics Proposal
3
Created:22.06.2020
4
Reference Implementation:TBD
5
Link to MIP:
6
7
Abstract
8
The current Melon token economics (Aka Melonomics) are not aligned with the growth of the Melon platform and do not adequately incentivize Melon token holders (MLN). This MIP introduces new Melonomics that enhance the current burn mechanism needed for the MLN token to capture the immense growth potential of the melon platform. Also, the fees to investors and fund managers can be difficult to conceptualize. Our new proposal makes these costs more transparent by using a simpler, easier to understand calculation methodology.
9
10
11
12
13
Model Results
14
15
Scenario 1 (Highest P/E)
2020202120222023202420252026202720282029
16
P/E500x375x200x145x135x125x105x90x83x75x
17
Market Cap$1,526,800$25,374,152$129,779,922$406,628,283$838,372,590$1,275,122,980$1,742,998,506$2,242,910,133$2,798,701,536$3,364,305,171
18
19
Scenario 22020202120222023202420252026202720282029
20
P/E400x300x160x116x108x100x84x72x66x60x
21
Market Cap$1,221,440$20,299,322$103,823,938$325,302,626$670,698,072$1,020,098,384$1,394,398,805$1,794,328,107$2,238,961,228$2,691,444,137
22
23
Scenario 32020202120222023202420252026202720282029
24
P/E300x225x120x87x81x75x63x54x50x45x
25
Market Cap$916,080$15,224,491$77,867,953$243,976,970$503,023,554$765,073,788$1,045,799,103$1,345,746,080$1,679,220,921$2,018,583,102
26
27
Scenario 4 2020202120222023202420252026202720282029
28
P/E200x150x80x58x54x50x42x36x33x30x
29
Market Cap$610,720$10,149,661$51,911,969$162,651,313$335,349,036$510,049,192$697,199,402$897,164,053$1,119,480,614$1,345,722,068
30
31
Scenario 5 (Lowest P/E)
2020202120222023202420252026202720282029
32
P/E100x75x40x29x27x25x21x18x17x15x
33
Market Cap$305,360$5,074,830$25,955,984$81,325,657$167,674,518$255,024,596$348,599,701$448,582,027$559,740,307$672,861,034
34
35
Disclosure
36
This model is not a solicitation to buy or sell any security or token. It is strictly informational to understand the levers within Melon Protocol's token economic structure. The creators of this model hold MLN at time of sharing. This model is a proposition, and is not a current implementation at time of publication.
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