News

Ethereum’s Hard Fork Draws More Stakers But Raises Regulatory Stakes

Ethereum’s (ETH-USD) “Shapella” hard fork enabled full withdrawals and, despite decreasing ETH supply and increasing daily fees, staked Ethereum’s value reached a $40B all-time high.

Please note that VanEck may have a position(s) in the digital asset(s) described below.

Source: VanEck, Token Terminal as of 4/30/2023. Past performance is no guarantee of future results. Not intended as a recommendation to buy or sell any securities named herein.

Ethereum Revenue and Price Targets
Today Base 2030 Bear 2030 Bull 2030
Ethereum Total Revenue $2,539 $50,985 $2,564 $136,771
Transactions $1,991 $29,337 $1,271 $83,839
Finance, Banking, Payments $929 $10,370 $444 $26,666
Metaverse, Social, and Gaming $834 $13,068 $700 $42,004
Infrastructure $228 $5,899 $126 $15,170
MEV – Block Builder Revenue $497 $19,665 $1,175 $48,078
Ethereum Security as a Service $0 $1,983 $118 $4,854
ETH Price Target $1,900 $11,849 $343 $51,006

Source: VanEck, Token Terminal as of 4/30/2023. Past performance is no guarantee of future results. Not intended as a recommendation to buy or sell any securities named herein.

Ethereum Valuation Scenarios
Base Bear Bull
ETH Price Estimate
Ethereum Terminal Smart Contract Market Share 70.00% 15.00% 90.00%
Estimated Revenue 2030 (M) $50,985 $2,564 $136,771
Global Tax Rate on Crypto 15.00% 15.00% 15.00%
Validator Cut 1.00% 1.00% 1.00%
Value to Tokenholders in 2030 (M) $42,904 $2,157 $115,093
FCF Yield 7.00% 7.00% 7.00%
Real Yield 6.00% 6.00% 6.00%
Long-Term Revenue Growth over GDP 100.00% 100.00% 100.00%
Long-Term GDP Growth 2.00% 2.00% 2.00%
Long-Term Crypto Revenue Growth 4.00% 2.00% 5.00%
FCF Terminal Multiple 33 20 50
ETH FDV (M) $1,430,118 $43,146 $5,754,655
ETH Supply in 2030 (M) 120.70 125.68 112.82
Discount Rate 12.00% 12.00% 12.00%
ETH Price 2030 $11,848.62 $343.29 $51,006.28
Discounted Token Price $5,359.71 $155.29 $23,072.65
Crypto Terminal Market Share
Finance, Banking, Payments 5.00% 1.00% 15.00%
Metaverse, Social, and Gaming 20.00% 5.00% 50.00%
Infrastructure 10.00% 1.00% 20.00%
Ethereum Value Capture of End Market Revenue
Finance, Banking, Payments 3.00% 3.00% 3.00%
Metaverse, Social, and Gaming 10.00% 10.00% 10.00%
Infrastructure 5.00% 5.00% 5.00%
MEV Revenue
MEV LT Take Rate 0.10% 0.10% 0.10%
MEV Value Accrual to Token 90.00% 90.00% 90.00%
L2 Projections
L2 Usage of Ethereum Block Space 95.00% 95.00% 95.00%
Transaction Percentage on L2 98.00% 98.00% 98.00%
Ecosystem TVL Layer 2 50.00% 50.00% 50.00%
L2 Revenue Capture of Total (split to L2) 10.00% 10.00% 10.00%
Ethereum Security as a Service
Percent Supply of ETH 10.00% 10.00% 10.00%
ETH Opportunity Cost Multiple 2.00 2.00 2.00
Tokenomics
Burn Ratio 80.00% 80.00% 80.00%
L2 Transaction Cost 1.00% 1.00% 1.00%
Terminal Staking Rate of Tokenholders 30.00% 30.00% 30.00%

Source: VanEck, Token Terminal as of 4/30/2023. Past performance is no guarantee of future results. Not intended as a recommendation to buy or sell any securities named herein.

Read the full article here

Leave a Reply

Your email address will not be published. Required fields are marked *

You May Also Like

Videos

Watch full video on YouTube

Videos

Watch full video on YouTube

Videos

Watch full video on YouTube

News

Introduction One of the interesting elements of preferred shares in Canada is that some of the issues (and then predominantly preferred equity issued by...

Copyright © 2023 Repay Down. All Rights Reserved.

Exit mobile version