ABCDEFGHIJKLMNOPQRSTUVWXYZAAAB
1
Discounted Cash Flow (DCF) Valuation of Ethereum by Ryan Allis at Coinstack
2
Subscribe for free at Coinstack.substack.com.
Join our Telegram group at t.me/thecoinstack
Model built: April 19, 2021
3
4
Model Inputs
Current Value Per ETH
DCF Value Per ETHExpected Increase
5
Ethereum's revenue YTD$2,160,000,000$2,300#REF!#REF!
6
Projected revenue for 2021$8,000,000,000
7
8
Ethereum Discounted Cash Flow (DCF) Valuation
9
10
ASSET NAME Ethereum Valuation Based on Present Value of Expected Cash Flows DATE COMPLETED INITIAL INVESTMENT
11
Ethereum#REF!4/19/2021 DISCOUNT RATE 12%
12
13
YEARYEAR DATE INCOME EXPECTED GROWTH DISCOUNTED CASH FLOW PRESENT VALUE NET PRESENT VALUE
14
 NET CASH FLOWS PRESENT VALUE CUMULATIVE PRESENT VALUE
15
12021 $ 8,000,000,000 150% $ 7,415,047,063 $ 7,415,047,063 $ 7,415,047,063 $ 6,620,577,735
16
22022 $ 20,000,000,000 100% $ 15,943,877,551 $ 23,358,924,614 #REF!#REF!
17
32023 $ 40,000,000,000 50% $ 28,471,209,913 $ 51,830,134,526 #REF!#REF!
18
42024 $ 60,000,000,000 33% $ 38,131,084,704 $ 89,961,219,231 #REF!#REF!
19
52025 $ 79,800,000,000 33% $ 45,280,663,086 $ 135,241,882,317 #REF!#REF!
20
62026 $ 106,134,000,000 33% $ 53,770,787,415 $ 189,012,669,732 #REF!#REF!
21
72027 $ 141,158,220,000 33% $ 63,852,810,055 $ 252,865,479,787 #REF!#REF!
22
82028 $ 187,740,432,600 33% $ 75,825,211,941 $ 328,690,691,728 #REF!#REF!
23
92029 $ 249,694,775,358 33% $ 90,042,439,180 $ 418,733,130,908 #REF!#REF!
24
102030 $ 332,094,051,226 33% $ 106,925,396,526 $ 525,658,527,433 #REF!#REF!
25
112031 $ 441,685,088,131 25% $ 126,973,908,374 $ 652,632,435,808 #REF!#REF!
26
122032 $ 552,106,360,163 25% $ 141,711,951,311 $ 794,344,387,118 #REF!#REF!
27
132033 $ 690,132,950,204 25% $ 158,160,659,945 $ 952,505,047,063 #REF!#REF!
28
142034 $ 862,666,187,755 25% $ 176,518,593,689 $ 1,129,023,640,752 #REF!#REF!
29
152035 $ 1,078,332,734,694 20% $ 197,007,359,027 $ 1,326,030,999,779 #REF!#REF!
30
162036 $ 1,293,999,281,633 15% $ 211,079,313,244 $ 1,537,110,313,023 #REF!#REF!
31
172037 $ 1,488,099,173,878 15% $ 216,733,223,420 $ 1,753,843,536,443 #REF!#REF!
32
182038 $ 1,711,314,049,960 15% $ 222,538,577,619 $ 1,976,382,114,062 #REF!#REF!
33
192039 $ 1,968,011,157,454 15% $ 228,499,432,376 $ 2,204,881,546,438 #REF!#REF!
34
202040 $ 2,263,212,831,072 15% $ 234,619,952,886 $ 2,439,501,499,324 #REF!#REF!
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