ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Tokenomics$SEDA$LINKHighlighted RatioComment
3
Total Supply1,013,496,3201,000,000,000
4
Circulating Supply614,766,947696,849,970.45
5
% of total supply60.66%69.68%
6
Unstaked320,965,666655,974,970.45
7
% of circ52.21%94.13%
8
Staked293,801,28140,875,000718.78%SEDA ~7x staked more, lower circ supply, reduce likely sell pressure
9
% of circ47.79%5.87%
10
11
Burn / Inflation0% currently + 100% of rev7% release per annum
12
13
Current Valuation$SEDA$LINKHighlighted RatioComment
14
Current Price$0.19$17.22
15
MC$118,588,544$11,999,756,4910.99%
16
FDV$195,503,440$17,220,000,0001.14%
17
Free-Float MC$61,914,277$11,295,888,9910.55%low free float means modest inflows could spike prices, higher r/r
18
Staked MC$56,674,267$703,867,5008.05%higher relative staking value rewards holders (8.3% vs 4.3%)
19
FDV vs. Supply Burn Sensitivity Matrix
20
$SEDA Burn MechanicsTotal Supply1,013,496,320
21
Burn per Data Request0.03
22
23
Case Scenario EOY 2026BearBaseBullSupply Burn
24
Daily Request10,000,00040,000,00065,500,0003.22%13.22%23.22%33.22%43.22%53.22%63.22%73.22%83.22%
25
Daily $SEDA Burn300,0001,200,0001,965,000FDV$150,000,000$0.15$0.17$0.19$0.22$0.26$0.32$0.40$0.55$0.88
26
Annual $SEDA Burn109,500,000438,000,000717,225,000$250,000,000$0.25$0.28$0.32$0.37$0.43$0.53$0.67$0.92$1.47
27
% of Total Supply10.80%43.22%70.77%$350,000,000$0.36$0.40$0.45$0.52$0.61$0.74$0.94$1.29$2.06
28
$450,000,000$0.46$0.51$0.58$0.66$0.78$0.95$1.21$1.66$2.65
29
Remaining Total Supply903,996,320575,496,320296,271,320$550,000,000$0.56$0.63$0.71$0.81$0.96$1.16$1.48$2.03$3.23
30
New Price (based on current FDV)
$0.22$0.34$0.66$650,000,000$0.66$0.74$0.84$0.96$1.13$1.37$1.74$2.39$3.82
31
Price Impact12%76%242%$750,000,000$0.76$0.85$0.96$1.11$1.30$1.58$2.01$2.76$4.41
32
$850,000,000$0.87$0.97$1.09$1.26$1.48$1.79$2.28$3.13$5.00
33
Target FDVPrice
Multiple on Current Price
Catalyst$950,000,000$0.97$1.08$1.22$1.40$1.65$2.00$2.55$3.50$5.59
34
$500,000,000$0.492.6xBear: Slow HIP-3 (Q4 2025)$1,050,000,000$1.07$1.19$1.35$1.55$1.82$2.21$2.82$3.87$6.17
35
$1,000,000,000$0.995.1xBase: 40M updates/day (Mid-2026)
36
$2,000,000,000$1.9710.2xBase/Bull: Multi-chain scale (Q3 2026)
37
$3,000,000,000$2.9615.3xBull: 65.5M burn/day (71% burn EOY '26)
38
$5,000,000,000$4.9325.6xBull +: 5% of $LINK's FDV (post '26)
39
40
Takeaways
41
Burns 100% of revenue -> 0.03 $SEDA per request
42
Bear/Base/Bull burns: 11-71% annual supply shrink
43
47.8% staked -> only 320M truly liquid
44
Hyperliquid HIP-3 = built-in demand engine
45
46
source
47
https://staking.chain.link/
48
https://explorer.seda.xyz/
49
https://x.com/sedaprotocol/status/1884993841045856755
50
https://x.com/CryptoYieldGuy/status/1984367166733402141/photo/1
51
https://daic.capital/staking/seda
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