ABDEFGHIJKLMNOPQRACAD
1
2019202020212022202320242025202620272028202920302031
2
Initial Supply (million)200Betting Volume (USD million)255092155236342467601727821862905950
3
Inflation2Growth (%)1008468534537292113555
4
WGR required for MN25000Winning Bets (USD million)13254678118171234301363410431452475
5
Number of Masternodes2813Losing Bets (USD million)13254678118171234301363410431452475
6
Number of oracles2000Payout mint (USD million)12244575115166227292352398418439461
7
WGR Price Today0.10Fees Burned (USD million)011235791112131314
8
Hodl factor (%)12.50%Losing Burn (USD million)13254678118171234301363410431452475
9
Discount rate (%)40.00Oracle Payout (USD million)01123467910101111
10
Future development fund0.60%WGR Starting supply200198194190186182178175172168166163160
11
Initial betting volume (m)25Number of Masternodes2813281328132813281328132813281328132813281328132813
12
Growth in Perpetuity5WGR Lockup (From MN)70707070707070707070707070
13
WGR Lock up from HODL'rs16161515141413131312121211
14
Original Medium post
Click Here
WGR Floating1131121081041019894918986838179
15
WGR Burn at current price129227206182159146133122111100908785
16
Current MNO Price2500Burn/floating supply1.132.031.911.741.581.501.411.331.251.161.081.081.08
17
Enterprise Value3,975Projected EOY price$0.11$0.23$0.44$0.76$1.21$1.80$2.54$3.38$4.22$4.91$5.32$5.75$6.22
18
Explicit Value3,972WGR new burn1111121081041019894918986838179
19
Terminal Value3.8WGR Payout Mint10710610298959289868481797674
20
Terminal to Total0.10WGR Supply pre staking196192188184180176173170167164161158156
21
End Supply (inc staking)198194190186182178175172168166163160158
22
Estimated Market Cap (million)$22$45$83$142$219$321$445$581$711$814$866$921$980
23
Development fund (USD million)0.070.150.270.450.690.991.361.752.112.392.512.632.76
24
Oracle revenue2019202020212022202320242025202620272028202920302031
25
USD per oracle ($)1503005539301,4182,0512,8033,6084,3604,9235,1695,4285,699
26
Masternode reward ($)801633115428561,2791,8072,4022,9963,4903,7774,0864,416
27
Total reward ($)2304638641,4722,2743,3304,6096,0117,3568,4138,9469,51310,116
28
Present Value165236315383423442437407356291221168127
29
Cost of Masternode at year end ($)2,8345,74310,95619,09330,12745,04163,61484,589105,497122,874132,995143,857155,505
30
Yield on masternode2.8%2.8%2.8%2.8%2.8%2.8%2.8%2.8%2.8%2.8%2.8%2.8%2.8%
31
Yield on oracle masternode8%8%8%8%8%7%7%7%7%7%7%7%7%
32
P/E on masternode35.2135.2135.2135.2135.2135.2135.2135.2135.2135.2135.2135.2135.21
33
P/E on oracle masternode12.3012.4012.6912.9713.2513.5313.8014.0714.3414.6114.8715.1215.37
34
35
36
Time to year end12345678910111213
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