Stock Market

Digital Asset Treasury Calculator

Model digital asset treasury companies across Bitcoin, Ethereum, Solana and beyond.

Treasury Asset

Company

Please allow time for companies and crypto prices to load.

Market Assumptions

Asset growth rate = compound annual growth rate (CAGR)

Treasury

Fully diluted mNAV (multiple to net asset value) is used in calcualtion (market cap/treasury nav).

Capital Structure

Equity Raise (%) buys the crypto asset. More equity raise dilutes shares. Preferred Raise (%) buys the crypto asset, but doesn't dilute shares immediately. $ amount raised is based off of market cap in a given year. Preferred raise amount is a percentage of the equity raise (amplification).

Projection Chart

Year Asset Price Holdings Treasury Value Shares Preferred Obligation Equity for Preferred Asset Sold Net Asset Change Market Cap mNAV Share Price