ABCDGHIJKLMNOPQRSTUVWXYZAA
1
2
Supply Schedule InputsSupply Schedule Output
3
MetricAssumptionYear From Launch20212022202320242025202620272028202920302031203220332034
4
Max Supply 66,000,000 Maximum Possible Tokens in Float 33,394,701 40,747,085 49,718,216 60,664,487 66,000,000 66,000,000 66,000,000 66,000,000 66,000,000 66,000,000 66,000,000 66,000,000 66,000,000 66,000,000
5
Float 33,394,701 Tokens Released to Float Per Year - 7,352,384 8,971,131 10,946,271 5,335,513 - - - - - - - - -
6
Float CAGR22.02%Percent of Tokens Released that are Hodl'd50%49%48%47%46%45%44%43%42%41%40%39%38%37%
7
Year Max Supply in Possible Float2026Number of Tokens in Float Less Hodl'ers 16,697,351 20,781,014 25,853,473 32,152,178 35,640,000 36,300,000 36,960,000 37,620,000 38,280,000 38,940,000 39,600,000 40,260,000 40,920,000 41,580,000
8
Percent of Tokens Hodl'd50%
9
Decrease in Percent of Tokens Hodl'd Each Year1.00%
10
11
12
13
14
Economy InputsXTOKEN Economy and Utility Value Output
15
MetricAssumptionYear From Launch20212022202320242025202620272028202920302031203220332034
16
Storage Cost/GB for 1 Year $ 3.85 Cost per GB of Storage/year ($/GB/year) $ 3.85 $ 3.37 $ 2.95 $ 2.58 $ 2.26 $ 1.97 $ 1.73 $ 1.51 $ 1.32 $ 1.16 $ 1.01 $ 0.89 $ 0.77 $ 0.68
17
Cost decline for Data Storage14.30%Global Datasphere Size (GB)9.31E+131.18E+141.48E+141.87E+142.36E+142.98E+143.76E+144.75E+145.99E+147.56E+149.54E+141.20E+151.52E+151.92E+15
18
Datasphere Size (GB)93110734434922Global Datasphere Saturation9.31E+121.18E+131.48E+131.87E+132.36E+132.98E+133.76E+134.75E+135.99E+137.56E+139.54E+131.20E+141.52E+141.92E+14
19
Datasphere CAGR26.2%% Share of VPN Market Facilitated by Token0.00%0.02%0.04%0.07%0.12%0.18%0.26%0.36%0.47%0.58%0.68%0.76%0.82%0.82%
20
% TAM (% of Datasphere addressable by project)10.00%Traffic Facilitated by Token Each Year (GB)01.79E+095.63E+091.33E+102.79E+105.43E+109.95E+101.72E+112.82E+114.38E+116.47E+119.15E+111.25E+121.58E+12
21
Velocity20.0GDP Facilitated by Token Each Year $ - $6,028M$16,581M$34,319M$62,967M$107,184M$171,800M$260,291M$372,996M$506,346M$654,096M$809,910M$969,563M$1,070,506M
22
Monetary Base Necessary for Token's GDP $ - $301M$829M$1,716M$3,148M$5,359M$8,590M$13,015M$18,650M$25,317M$32,705M$40,495M$48,478M$53,525M
23
Current Utility Value of Each Token in the Float $ - $ 14.50 $ 32.07 $ 53.37 $ 88.34 $ 147.64 $ 232.41 $ 345.95 $ 487.19 $ 650.16 $ 825.88 $ 1,005.85 $ 1,184.71 $ 1,287.29
24
25
26
27
28
Adoption Curve InputsAdoption Curve Output
29
MetricAssumptionYear20212022202320242025202620272028202920302031203220332034203520362037203820392040
30
Launch Year2017Output0.03%0.04%0.07%0.10%0.15%0.21%0.29%0.39%0.50%0.61%0.71%0.79%0.85%0.90%0.93%0.96%0.97%0.98%0.99%0.99%
31
Saturation Percentage1.00%Percent Penetration each Year (after adjustment)0.00%0.02%0.04%0.07%0.12%0.18%0.26%0.36%0.47%0.58%0.68%0.76%0.82%0.87%0.90%0.93%0.94%0.95%0.96%0.96%
32
Year of Inflection Point2024Saturation Percentage1%1%1%1%1%1%1%1%1%1%1%1%1%1%1%1%1%1%1%1%
33
Saturation Over Time10.0
34
35
36
Deriving Current Market Value from Future Utility
37
MetricValue
38
End Year2032
39
Years Between 2022 and End Year10
40
Discount Rate40%
41
Market Value in 2022 based on Expectations for Future Utility $ 34.77
42
43
Key
44
Cells with this style refer to *extremely subjective* assumptions
45
Cells with this style refer to mathematically-derived esimates
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