Spectre Financial
Comments
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
h
4
5
6
Financial & Dividend Discount Model
7
8
9
AssumptionsBalanced Scenario
10
60
11
Token sale raise$10,000,000
12
% allocation to liquidity pool (LP)20%
13
Initial liquidity pool$2,000,000
14
Total Tokens Issued (Utility & Dividend)66,666,667
15
Dividend Tokens as % of Overall Token Sale50%
16
Dividend Tokens issued33,333,333
17
Dividend Token price$0.15
18
Number of traders (year 1)3,000
19
Trades/day/trader8
20
Trade size$30
21
Volume/day$240
22
Win rate52%
23
ROI on wins75%
24
Spectre fee2.0%
25
Token dividend2.0%
26
27
Forecast Year20182019202020212022202320242025202620272028
28
29
Traders3,0007,50015,00027,00045,90073,440110,160154,224200,491240,589264,648
30
% change y-o-y150%100%80%70%60%50%40%30%20%10%0.050.05
31
32
Volume$79,200,000$198,000,000$396,000,000$712,800,000$1,211,760,000$1,938,816,000$2,908,224,000$4,071,513,600$5,292,967,680$6,351,561,216$6,986,717,338
33
% change y-o-y150%100%80%70%60%50%40%30%20%10%
34
Trader wins$30,888,000$77,220,000$154,440,000$277,992,000$472,586,400$756,138,240$1,134,207,360$1,587,890,304$2,064,257,395$2,477,108,874$2,724,819,762
35
Trader losses$38,016,000$95,040,000$190,080,000$342,144,000$581,644,800$930,631,680$1,395,947,520$1,954,326,528$2,540,624,486$3,048,749,384$3,353,624,322
36
37
Gross revenues$7,128,000$17,820,000$35,640,000$64,152,000$109,058,400$174,493,440$261,740,160$366,436,224$476,367,091$571,640,509$628,804,560
38
% change y-o-y150%100%80%70%60%50%40%30%20%10%
39
40
SPECTRE fees$1,584,000$3,960,000$7,920,000$14,256,000$24,235,200$38,776,320$58,164,480$81,430,272$105,859,354$127,031,224$139,734,347
41
% change y-o-y150%100%80%70%60%50%40%30%20%10%
42
43
Normal Dividends$1,584,000$3,960,000$7,920,000$14,256,000$24,235,200$38,776,320$58,164,480$81,430,272$105,859,354$127,031,224$139,734,347
44
Per dividend-token$0.02$0.06$0.12$0.21$0.36$0.58$0.87$1.22$1.59$1.91$2.10
45
% change y-o-y150%100%80%70%60%50%40%30%20%10%
46
Projected dividend yield16%34%51%61%64%63%58%51%44%37%30%
47
48
Special Div LP Growth Target20.0%30.0%50.0%50.0%50.0%50.0%50.0%50.0%50.0%50.0%50.0%
49
% excess growth in LP178%383%585%712%813%871%871%809%695%546%387%
50
in value ($)$3,560,000$9,180,000$18,240,000$33,300,000$57,078,000$91,675,800$137,513,700$191,729,430$246,879,009$290,923,998$309,354,773
51
% payout factor to dividend-token70.0%70.0%70.0%70.0%70.0%70.0%70.0%70.0%70.0%70.0%70.0%
52
53
Special Dividends$2,492,000$6,426,000$12,768,000$23,310,000$39,954,600$64,173,060$96,259,590$134,210,601$172,815,306$203,646,799$216,548,341
54
Per dividend-token$0.04$0.10$0.19$0.35$0.60$0.96$1.44$2.01$2.59$3.05$3.25
55
% payout factor to SPECTRE30%30%30%30%30%30%30%30%30%30%30%
56
Special Div SPECTRE ($)$1,068,000$2,754,000$5,472,000$9,990,000$17,123,400$27,502,740$41,254,110$57,518,829$74,063,703$87,277,199$92,806,432
57
58
Combined Dividend Per Dividend-Token
$0.06$0.16$0.31$0.56$0.96$1.54$2.32$3.23$4.18$4.96$5.34
59
% change y-o-y155%99%82%71%60%50%40%29%19%8%
60
Projected dividend yield41%74%85%83%78%70%62%53%45%37%29%
61
66
67
Net Liquidity Pool$2,400,000$3,120,000$4,680,000$7,020,000$10,530,000$15,795,000$23,692,500$35,538,750$53,308,125$79,962,188$119,943,281
68
% change y-o-y20%30%50%50%50%50%50%50%50%50%50%
69
2.450.96
70
71
* Avg number of trading days per trader110
72
-implied LTV$884
73
74
75
Dividend Discount Model
76
Assumptions
77
78
Discount Rate30.00%
79
- Risk Free Rate 4.00%
80
- Market Risk Premium6.00%
81
- Project Risk Premium15.00%
82
- Systematic Risk Premium5.00%
83
84
Personal Income Tax Rate30.00%
85
Terminal Growth Rate (2029+)3.00%
86
1234567891011
87
Forecast Year20182019202020212022202320242025202620272028
88
89
Combined Dividend Per Token$0.06$0.16$0.31$0.56$0.96$1.54$2.32$3.23$4.18$4.96$5.34
90
- After Tax$0.04$0.11$0.22$0.39$0.67$1.08$1.62$2.26$2.93$3.47$3.74
91
Discounted Token Dividend Value$0.03$0.06$0.10$0.14$0.18$0.22$0.26$0.28$0.28$0.25$0.21
92
93
NPV Forecast Horizon$2.01
94
NPV Terminal Horizon$0.80
95
96
NPV of SPECTRE Tokens$2.81
97
Token sale price$0.15
98
% upside1772%
99
0.7164873668
100
WARNING: The above is not investment advice and is for educational purposes only.
101
Note: Owing to an update, during 26th September until 2nd October, 2017, an error was introduced into the calcuation of dividend yields. This cosmetically inflated dividend yields by x2. The error was rectified on 2nd October.
102
103
LIQUIDATED
104
Loading...
 
 
 
01. Balanced
Copy of 02. Bullish
Copy of 01. Balanced
04. Sandbox
02. Bullish
03. Bearish
Config
Sheet14
Sheet15
Sheet16
Sheet17
Sheet11
Chart Saves