Vous êtes sur la page 1sur 16

The equation of exchange: M(size of the asset base) x V(Velocity) = P(price of the digital resource bein

OMG Supply Schedule Inputs


Metric Assumption
Total Planned Supply 140,245,398
Percent of Tokens Issued in ICO 70.1%
Percent of Tokens Issued to Foundation 20.0%
Lifetime of Foundation 50
Percent Issued to Founders 9.9%
Lock-up for Founders 5
Percent of Tokens in Float Bonded by Nodes 20%
Percent of Tokens in Float Initially hodl'd 60%
Decrease in percent of OMG that is hodl'd each year 1%
Blue represents a particularly subjective assumption

OMG Economy Inputs


Metric Assumption
Cost per transaction 1.00%
Cost decline for transactions 10.00%
SEA e-commerce (2016) $ 7,500,000,000
CAGR for SEA e-commerce (2016-2021) 32%
% of ecommerce addressable for OMG 75%
OMG existing business $ 210,000,000
Global e-commerce (2016)
CAGR for global e-commerce (2016-2021) 1%
% of global e-commerce addressable for OMG 10%
Remittance flows (2016) $ 442,000,000,000
CAGR for remittance flows (2016-2021) 1%
% of remittance addressable for OMG 60%
Velocity 15

E-commerce Market Adoption Curve Inputs


Metric Assumption
Base Year 2018
Saturation Percentage 20
Start of Fast Growth 2020
Take Over Time 10
Remittance Market Adoption Curve Inputs
Metric Assumption
Base Year 2018
Saturation Percentage 15
Start of Fast Growth 2023
Take Over Time 15

Deriving Current Market Value from Future Utility


Metric Value
End Year 2028
Years Between 2018 and End Year 10
Discount Rate in 2018 based on Expectations for Future
Market Value 30%
Utility $ 5.25

Metric Value
Current Utility Value in 2018 $ 1.62
Discounted Expected Utility Value $ 3.63

OMG Existing business


Name Assumption
McDonalds Thai $ 150,000,000
Paysbuy Acquistion $ 60,000,000
[Add your own source1]
[Add your own source2]
the digital resource being provided) x Q (quantity of the digital resource being provided)
Supply Schedule Output
Year From Launch 2018
OMG Released from Public Sale that year 98,312,024
OMG Released from Foundation that year 560,982
OMG Released from Founders that year 2,776,859
Aggregate Number of Tokens Released 101,649,865
Number of Tokens in Float after Bonders 81,319,892
Percent of Tokens Released that are Hodl'd 60%
Number of Tokens in Float after Bonders & Hodlers 20,329,973

OMG Economy and Utility Value Output


Year From Launch 2018
Transaction fee charged by the network 1.00%
Annual global remittance flows ($) $ 450,884,200,000
Annual remmitance transactions available to OMG $ 270,530,520,000
Annual SEA e-commerce flows ($) $ 13,068,000,000
Annual SEA e-commerce flows available to OMG $ 9,801,000,000
Annual global e-commerce flows ($) $ -
Annual global e-commerce flows available to OMG $ -
Total annual transactions available to OMG $ 280,331,520,000
% Share of remittance Market Facilitated by Token 0.09%
% Share of ecommerce Market Facilitated by Token 0.30%
Transactions Facilitated by OMG Each Year ($) $ 283,017,089
OMG existing business $ 210,000,000
GDP Facilitated by OMG Each Year $ 493,017,089
Monetary Base Necessary for OMG's GDP $ 32,867,806
Current Utility Value of Each Token in the Float $ 1.62
Transaction fees generated by the network $ 4,930,171
Current Utility Value of Each Token in the Float after f $ 1.65
*Keep in mind that these are CURRENT UTILITY VALUES OF TOKENS IN FLOAT. To get market valu
Remittance Maket Adoption Curve Output
Year 2017
Output 0.28%
Percent Penetration each Year (after adjustment) 0.00%
Saturation 15
^Adjustment year, ignore^
SEA E-commerce Maket Adoption Curve Output
Year 2017
Output 0.58%
Percent Penetration each Year (after adjustment) 0.00%
Saturation 20
^Adjustment year, ignore^

Percentage of Value
31%
69%
2019 2020 2021 2022

560,982 560,982 560,982 560,982


2,776,859 2,776,859 2,776,859 2,776,859
104,987,705 108,325,545 111,663,386 115,001,226
83,990,164 86,660,436 89,330,709 92,000,981
59% 58% 57% 56%
22,047,418 23,831,620 25,682,579 27,600,294

2019 2020 2021 2022


0.91% 0.83% 0.75% 0.68%
$ 455,393,042,000 $ 459,946,972,420 $ 464,546,442,144 $ 469,191,906,566
$ 273,235,825,200 $ 275,968,183,452 $ 278,727,865,287 $ 281,515,143,939
$ 17,249,760,000 $ 22,769,683,200 $ 30,055,981,824 $ 39,673,896,008
$ 12,937,320,000 $ 17,077,262,400 $ 22,541,986,368 $ 29,755,422,006
$ - $ - $ - $ -
$ - $ - $ - $ -
$ 286,173,145,200 $ 293,045,445,852 $ 301,269,851,655 $ 311,270,565,945
0.22% 0.38% 0.59% 0.87%
0.76% 1.42% 2.36% 3.64%
$ 691,542,210 $ 1,290,433,814 $ 2,181,955,235 $ 3,523,068,119
$ 210,000,000 $ 210,000,000 $ 210,000,000 $ 210,000,000
$ 907,828,957 $ 1,511,098,556 $ 2,408,348,588 $ 3,757,131,148
$ 60,521,930 $ 100,739,904 $ 160,556,573 $ 250,475,410
$ 2.75 $ 4.23 $ 6.25 $ 9.08
$ 8,195,838 $ 12,400,279 $ 17,971,114 $ 25,497,358
$ 2.80 $ 4.32 $ 6.38 $ 9.26
N FLOAT. To get market value in 2018 we need to take all future utility flows of the token and discount it back. I used discount ra

2018 2019 2020 2021


0.38% 0.50% 0.66% 0.87%
0.09% 0.22% 0.38% 0.59%
15 15 15 15
year, ignore^

2018 2019 2020 2021


0.88% 1.34% 2.00% 2.94%
0.30% 0.76% 1.42% 2.36%
20 20 20 20
year, ignore^
2023 2024 2025 2026

560,982 560,982 560,982 560,982

115,562,208 116,123,190 116,684,171 117,245,153


92,449,766 92,898,552 93,347,337 93,796,122
55% 54% 53% 52%
28,890,552 30,192,029 31,504,726 32,828,643

2023 2024 2025 2026


0.62% 0.56% 0.51% 0.47%
$ 473,883,825,631 $ 478,622,663,888 $ 483,408,890,526 $ 488,242,979,432
$ 284,330,295,379 $ 287,173,598,333 $ 290,045,334,316 $ 292,945,787,659
$ 52,369,542,730 $ 69,127,796,404 $ 91,248,691,253 $ 120,448,272,454
$ 39,277,157,048 $ 51,845,847,303 $ 68,436,518,440 $ 90,336,204,340
$ - $ - $ - $ -
$ - $ - $ - $ -
$ 323,607,452,426 $ 339,019,445,635 $ 358,481,852,756 $ 383,281,992,000
1.22% 1.66% 2.21% 2.88%
5.29% 7.26% 9.42% 11.59%
$ 5,541,247,337 $ 8,538,066,648 $ 12,870,502,375 $ 18,915,413,136
$ 210,000,000 $ 210,000,000 $ 210,000,000 $ 210,000,000
$ 5,785,654,123 $ 8,796,261,808 $ 13,146,548,403 $ 19,213,654,934
$ 385,710,275 $ 586,417,454 $ 876,436,560 $ 1,280,910,329
$ 13.35 $ 19.42 $ 27.82 $ 39.02
$ 35,710,721 $ 49,380,556 $ 67,123,660 $ 89,221,464
$ 13.61 $ 19.78 $ 28.30 $ 39.65
t it back. I used discount rate of 30% and came up with a value of $11.40 for 2018.*

2022 2023 2024 2025


1.15% 1.50% 1.94% 2.50%
0.87% 1.22% 1.66% 2.21%
15 15 15 15

2022 2023 2024 2025


4.22% 5.87% 7.84% 10.00%
3.64% 5.29% 7.26% 9.42%
20 20 20 20
2027 2028 2029 2030

560,982 560,982 560,982 560,982

117,806,134 118,367,116 118,928,098 119,489,079


94,244,907 94,693,693 95,142,478 95,591,263
51% 50% 49% 48%
34,163,779 35,510,135 36,867,710 38,236,505

2027 2028 2029 2030


0.42% 0.39% 0.35% 0.32%
$ 493,125,409,226 $ 498,056,663,318 $ 503,037,229,952 $ 508,067,602,251
$ 295,875,245,536 $ 298,833,997,991 $ 301,822,337,971 $ 304,840,561,351
$ 158,991,719,639 $ 209,869,069,924 $ 277,027,172,299 $ 365,675,867,435
$ 119,243,789,729 $ 157,401,802,443 $ 207,770,379,225 $ 274,256,900,576
$ - $ - $ - $ -
$ - $ - $ - $ -
$ 415,119,035,265 $ 456,235,800,434 $ 509,592,717,195 $ 579,097,461,927
3.68% 4.59% 5.60% 6.67%
13.55% 15.20% 16.48% 17.42%
$ 27,044,346,046 $ 37,636,640,067 $ 51,133,340,631 $ 68,114,475,044
$ 210,000,000 $ 210,000,000 $ 210,000,000 $ 210,000,000
$ 27,369,040,473 $ 37,991,745,607 $ 51,522,559,870 $ 68,541,508,753
$ 1,824,602,698 $ 2,532,783,040 $ 3,434,837,325 $ 4,569,433,917
$ 53.41 $ 71.33 $ 93.17 $ 119.50
$ 115,585,032 $ 145,915,181 $ 179,955,277 $ 217,702,834
$ 54.23 $ 72.37 $ 94.45 $ 121.06

2026 2027 2028 2029


3.17% 3.96% 4.87% 5.88%
2.88% 3.68% 4.59% 5.60%
15 15 15 15

2026 2027 2028 2029


12.16% 14.13% 15.78% 17.06%
11.59% 13.55% 15.20% 16.48%
20 20 20 20
2030 2031 2032 2033
6.95% 8.05% 9.12% 10.13%
6.67% 7.77% 8.84% 9.85%
15 15 15 15

2030 2031 2032 2033


18.00% 18.66% 19.12% 19.42%
17.42% 18.09% 18.54% 18.85%
20 20 20 20
2034 2035 2036 2037
11.04% 11.83% 12.50% 13.06%
10.76% 11.55% 12.22% 12.77%
15 15 15 15

2034 2035 2036 2037


19.62% 19.76% 19.84% 19.90%
19.05% 19.18% 19.26% 19.32%
20 20 20 20
2038 2039 2040
13.50% 13.85% 14.13%
13.22% 13.57% 13.84%
15 15 15

2038 2039 2040


19.93% 19.96% 19.97%
19.36% 19.38% 19.40%
20 20 20