Scenario labChange an assumption. Follow its consequence.Test the token economics
Stress the bridge from service volume to hypothetical retained NEAR purchases. This is a scale comparison, not a discounted valuation or price target.
Purchase share is unknown. The default credits no unverified purchases; it does not assert measured zero.
- Annualized service volume
- —
- Gross service fees
- —
- Tracked wallet-receipt proxy
- —
- Retained purchases / reference value
- —
- Volume required at chosen hurdle
- —
- Annual maximum issuance
- —
Issuance is a ceiling, not forecast selling pressure. Purchases are not token burns. Actual net supply growth is uncomputed.
Snapshot and model version load with inputs.
Inspect formulas and model boundaries
Additional costs apply only to costs not already reflected in receipts. A zero cost assumption is hypothetical, not measured profitability. Token purchase policy and retention are hypothetical. The 2% default absorption hurdle is an analyst-selected sensitivity, not a required investor return.
All website outputs and the report's baseline use the same calculation module. Changing source data requires a separate, dated refresh; moving these controls never fetches new data.
Read the calculation engine · Inspect default inputs