ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2030 ETH Value as Dominant Digital Store of Value
July 2021
2
3
Scenarios
4
Model Inputs1. Bull2. Base3. BearModel Outputs2030
5
2020 gold market11,00011,00011,000Current price of ETH$2,300
6
2030 ETH dominance70%50%30%ETH supply115,000,000
7
USD inflation2.12%2.12%2.12%Implied price of ETH$18,584
8
Digital gold market size210.5Implied appreciation808%
9
Gold supply growth2.50%2.50%2.50%
10
ETH supply growth0%0%2%
11
2030 ETH supply115,000,000115,000,000140,184,358
12
13
CASE
14
3. Bear
15
16
YEARYEAR DATEGOLDDIGITAL GOLDETH
17
1202111,5145,7571,727
18
2202212,0526,0261,808
19
3202312,6156,3081,892
20
4202413,2056,6021,981
21
5202513,8226,9112,073
22
6202614,4687,2342,170
23
7202715,1447,5722,272
24
8202815,8517,9262,378
25
9202916,5928,2962,489
26
10203017,3688,6842,605
27
28
29
30
31
Digital Store of Value Market Size Compared to Gold
32
ETH dominance0.501.002.00
33
15%$1,303$2,605$5,210
34
30%$2,605$5,210$10,421
35
50%$4,342$8,684$17,368
36
70%$6,079$12,157$24,315
37
38
39
Digital Store of Value Market Size Compared to Gold115000000ETH supply
40
ETH dominance0.501.002.001000000000
41
15%$11,327$22,653$45,307
42
30%$22,653$45,307$90,613
43
50%$37,756$75,511$151,022
44
70%$52,858$105,716$211,431
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