(5 YEAR MIN EXPECTATION 06/2026—>12/2030)
| Round | Invested |
|---|---|
| Seed A | 3.6M |
| Seed B | 5M |
| Component | Seed A | Seed B |
|---|---|---|
| Token Cash Flow Value | 120.6M | 120M |
| Equity Net Profit Share(5%) | 67.5M | 67.5M |
| Reverse Staking Fee Share (10% from all fees collected if supply locked) | 32.6M | 34M |
| Round | Total Value |
|---|---|
| Seed A | 220.7M |
| Seed B | 221.5M |
| Round | Multiple | Annual IRR |
|---|---|---|
| Seed A | 61x | ~127-135% |
| Seed B | 44x | ~110-118% |
Token IRR ≈ 101% yearly
Equity IRR ≈ 80% yearly
Reverse Fee IRR ≈ 55% yearly
Super Tier Outcome
Token IRR ≈ 89% yearly
Equity IRR ≈ 68% yearly
Reverse Fee IRR ≈ 47% yearly
Top Outcome