Home / Valuation
VALUATION / SCENARIO WORKBENCH
Change the assumptions.
See what follows.
An educational sensitivity model. Enter your own assumptions; outputs are not our fair-value ratings or forecasts.
Start with the evidence.
Use value that actually reaches holders, not trading volume or gross fees. Choose a supply horizon and account for dilution.
Per-token scenario = annual holder flow × assumed multiple ÷ diluted supply.
Why some project ranges remain unpublished
A useful model needs verified holder-flow definitions, a normalization period, supply assumptions and review. Publishing a precise number before those inputs are established would disguise uncertainty. Use this workbench to test assumptions, and the project research to identify what still needs verification.
Read: where trading fees go →