{"asOf":"2026-10-14","cases":{"bear":{"periods":[{"year":2027,"cryptoB":0.6,"noncryptoB":0.013999999999999999,"spotB":0.018,"reservesB":0.09000000000000001,"otherB":0,"outcomesB":0,"totalB":0.722},{"year":2028,"cryptoB":0.616,"noncryptoB":0.020999999999999998,"spotB":0.021,"reservesB":0.07919999999999999,"otherB":0,"outcomesB":0,"totalB":0.7372},{"year":2029,"cryptoB":0.624,"noncryptoB":0.027999999999999997,"spotB":0.024,"reservesB":0.07200000000000001,"otherB":0,"outcomesB":0,"totalB":0.748},{"year":2030,"cryptoB":0.6,"noncryptoB":0.034999999999999996,"spotB":0.027000000000000003,"reservesB":0.0648,"otherB":0,"outcomesB":0,"totalB":0.7268},{"year":2031,"cryptoB":0.55,"noncryptoB":0.041999999999999996,"spotB":0.030000000000000006,"reservesB":0.0648,"otherB":0,"outcomesB":0,"totalB":0.6868000000000001}],"flowsB":[0.722,0.7372,0.748,0.7268,0.6868000000000001,0.6606819447440838,0.646793443059194,0.6441970141248661,0.6525669663039855,0.6721439752931051],"fadeGrowthRates":[-0.03802861860209129,-0.021021463951568467,-0.004014309301045647,0.012992845349477172,0.03],"pvFlowsB":[0.611864406779661,0.529445561620224,0.4552558927641093,0.37487535446043085,0.300206609707079,0.24473742969889972,0.20304465308719052,0.17138099071845342,0.14712518425991397,0.128422830328569],"pvExplicitB":3.166358913424531,"terminalAt2036B":4.615388630345988,"pvTerminalB":0.8818367682561737,"valueB":4.0481956816807045,"perToken":4.2375728105857835,"terminalShare":0.21783452125270245},"base":{"periods":[{"year":2027,"cryptoB":0.8959999999999999,"noncryptoB":0.05,"spotB":0.0315,"reservesB":0.162,"otherB":0.005,"outcomesB":0,"totalB":1.1444999999999999},{"year":2028,"cryptoB":1.2600000000000002,"noncryptoB":0.11000000000000001,"spotB":0.051000000000000004,"reservesB":0.2016,"otherB":0.01,"outcomesB":0,"totalB":1.6326000000000003},{"year":2029,"cryptoB":1.6799999999999997,"noncryptoB":0.21000000000000002,"spotB":0.07919999999999999,"reservesB":0.25739999999999996,"otherB":0.02,"outcomesB":0,"totalB":2.2465999999999995},{"year":2030,"cryptoB":2.2525,"noncryptoB":0.35750000000000004,"spotB":0.1197,"reservesB":0.3375,"otherB":0.035,"outcomesB":0,"totalB":3.1022},{"year":2031,"cryptoB":3.0,"noncryptoB":0.5599999999999999,"spotB":0.18,"reservesB":0.45,"otherB":0.05,"outcomesB":0,"totalB":4.24}],"flowsB":[1.1444999999999999,1.6326000000000003,2.2465999999999995,3.1022,4.24,5.509530516407711,6.7880896936874535,7.906147715301362,8.675845932280204,8.93612131024861],"fadeGrowthRates":[0.29941757462446017,0.23206318096834516,0.1647087873122301,0.09735439365611509,0.030000000000000027],"pvFlowsB":[0.9699152542372881,1.1725079000287277,1.3673501185612937,1.6000802484963519,1.8533430768171446,2.0409038693430244,2.130951282468958,2.1033370203609,1.9560221361293177,1.707375254417964],"pvExplicitB":16.90178616086097,"terminalAt2036B":61.361366330373805,"pvTerminalB":11.723976747003356,"valueB":28.625762907864324,"perToken":29.964894021693823,"terminalShare":0.4095603245488504},"bull":{"periods":[{"year":2027,"cryptoB":1.3599999999999999,"noncryptoB":0.12,"spotB":0.052500000000000005,"reservesB":0.23040000000000002,"otherB":0.01,"outcomesB":0,"totalB":1.7729},{"year":2028,"cryptoB":2.3449999999999998,"noncryptoB":0.375,"spotB":0.10500000000000001,"reservesB":0.37440000000000007,"otherB":0.025,"outcomesB":0.015,"totalB":3.2394},{"year":2029,"cryptoB":3.9599999999999995,"noncryptoB":0.9,"spotB":0.21000000000000002,"reservesB":0.6335999999999999,"otherB":0.05,"outcomesB":0.05,"totalB":5.803599999999999},{"year":2030,"cryptoB":6.175,"noncryptoB":1.8,"spotB":0.38500000000000006,"reservesB":1.0080000000000002,"otherB":0.1,"outcomesB":0.12,"totalB":9.588000000000001},{"year":2031,"cryptoB":8.96,"noncryptoB":3.6,"spotB":0.63,"reservesB":1.4400000000000002,"otherB":0.15,"outcomesB":0.25,"totalB":15.030000000000001}],"flowsB":[1.7729,3.2394,5.803599999999999,9.588000000000001,15.030000000000001,21.94481579474343,29.681475709123514,36.954440261418405,42.03630018402618,43.29738918954697],"fadeGrowthRates":[0.4600675844806007,0.3525506883604505,0.24503379224030036,0.13751689612015017,0.030000000000000027],"pvFlowsB":[1.502457627118644,2.3264866417696064,3.53225013268153,4.945383734956812,6.569751519943794,8.12905189183228,9.317758247470826,9.831291428836387,9.477339077103903,8.272592584251713],"pvExplicitB":63.9043628859655,"terminalAt2036B":297.3087391015559,"pvTerminalB":56.8051357451951,"valueB":120.7094986311606,"perToken":126.35636456350359,"terminalShare":0.47059375102508394}},"diagnostics":{"annualizedPerpVolumeT":2.5390251666666668,"annualizedAllProductReceiptsB":0.8717416666666666,"mixedProductReceiptRatioBps":3.34088850766938,"notAPureTradingTakeRate":true,"reportedFeeToHolderDifferenceM":15.670000000000002,"q3UnreconciledDifferenceM":4.840000000000003,"referenceValueB":76.42479999999999,"baseVolumeMultiple":7.877038897671422},"inverse":{"growth":0.5994814511748061,"flowsB":[1.3943346260495442,2.2302123710970054,3.567183319750243,5.705643552880682,9.126071029847768,13.557555699624851,18.59674826713697,23.390851991271767,26.75670881825083,27.559410082798355],"fadeGrowthRates":[0.4855851609398447,0.37168887070488354,0.25779258046992237,0.1438962902349612,0.030000000000000027],"pvFlowsB":[1.1816395136013087,1.6017037999834858,2.1710978969065993,2.9429074701582523,3.9890897551202524,5.022146225308311,5.837984817210128,6.222859311849962,6.032462441931572,5.265623995923322],"pvExplicitB":40.267515227993194,"terminalAt2036B":189.2412825685487,"pvTerminalB":36.15728477200681,"valueB":76.4248,"perToken":80.00000000000001,"terminalShare":0.4731093149345083},"sensitivity":[{"r":0.12,"g":0.02,"perToken":54.16512641318684},{"r":0.12,"g":0.03,"perToken":58.921765912569796},{"r":0.12,"g":0.04,"perToken":64.86391264923238},{"r":0.15,"g":0.02,"perToken":38.21627016647828},{"r":0.15,"g":0.03,"perToken":40.553877242435554},{"r":0.15,"g":0.04,"perToken":43.31430869447573},{"r":0.18,"g":0.02,"perToken":28.66382155176302},{"r":0.18,"g":0.03,"perToken":29.964894021693823},{"r":0.18,"g":0.04,"perToken":31.450401272458635},{"r":0.21,"g":0.02,"perToken":22.415355079951237},{"r":0.21,"g":0.03,"perToken":23.20102789699406},{"r":0.21,"g":0.04,"perToken":24.078147764119567},{"r":0.24,"g":0.02,"perToken":18.076245720492306},{"r":0.24,"g":0.03,"perToken":18.57905573715314},{"r":0.24,"g":0.04,"perToken":19.131444396691634}],"supplySensitivity":[{"supplyM":222.45,"perToken":128.684031952638},{"supplyM":501.850666,"perToken":57.040400356595974},{"supplyM":707,"perToken":40.48905644676708},{"supplyM":955.31,"perToken":29.964894021693823},{"supplyM":1000,"perToken":28.625762907864324}],"baseAt12PercentAnd707M":79.61605685139611}