{"asOf":"2026-10-14","impliedReturnAt80":0.1003791130654984,"method":"Isolated shocks; unshocked growth-fade anchor held fixed. No scenario probabilities.","cases":{"bear":{"flowsB":[0.722,0.7372,0.748,0.7268,0.6868000000000001,0.6606819447440838,0.646793443059194,0.6441970141248661,0.6525669663039855,0.6721439752931051],"pvFlowsB":[0.611864406779661,0.529445561620224,0.4552558927641093,0.37487535446043085,0.300206609707079,0.24473742969889972,0.20304465308719052,0.17138099071845342,0.14712518425991397,0.128422830328569],"fadeRates":[-0.03802861860209129,-0.021021463951568467,-0.004014309301045647,0.012992845349477172,0.03],"valueB":4.0481956816807045,"perToken":4.2375728105857835,"driverYearsB":2.2716478253315042,"fadeYearsB":0.8947110880930267,"terminalB":0.8818367682561737,"postDriverShare":0.438849303749967,"post2031Share":0.438849303749967,"terminalShare":0.21783452125270245,"streamsB":[{"crypto":0.6,"noncrypto":0.013999999999999999,"spot":0.018,"reserves":0.09000000000000001,"other":0,"outcomes":0},{"crypto":0.616,"noncrypto":0.020999999999999998,"spot":0.021,"reserves":0.07919999999999999,"other":0,"outcomes":0},{"crypto":0.624,"noncrypto":0.027999999999999997,"spot":0.024,"reserves":0.07200000000000001,"other":0,"outcomes":0},{"crypto":0.6,"noncrypto":0.034999999999999996,"spot":0.027000000000000003,"reserves":0.0648,"other":0,"outcomes":0},{"crypto":0.55,"noncrypto":0.041999999999999996,"spot":0.030000000000000006,"reserves":0.0648,"other":0,"outcomes":0}],"fixedGrowthAnchor":-0.055035773252614106},"base":{"flowsB":[1.1444999999999999,1.6326000000000003,2.2465999999999995,3.1022,4.24,5.509530516407711,6.7880896936874535,7.906147715301362,8.675845932280204,8.93612131024861],"pvFlowsB":[0.9699152542372881,1.1725079000287277,1.3673501185612937,1.6000802484963519,1.8533430768171446,2.0409038693430244,2.130951282468958,2.1033370203609,1.9560221361293177,1.707375254417964],"fadeRates":[0.29941757462446017,0.23206318096834516,0.1647087873122301,0.09735439365611509,0.030000000000000027],"valueB":28.625762907864324,"perToken":29.964894021693823,"driverYearsB":6.963196598140806,"fadeYearsB":9.938589562720164,"terminalB":11.723976747003356,"postDriverShare":0.7567507066780109,"post2031Share":0.7567507066780109,"terminalShare":0.4095603245488504,"streamsB":[{"crypto":0.8959999999999999,"noncrypto":0.05,"spot":0.0315,"reserves":0.162,"other":0.005,"outcomes":0},{"crypto":1.2600000000000002,"noncrypto":0.11000000000000001,"spot":0.051000000000000004,"reserves":0.2016,"other":0.01,"outcomes":0},{"crypto":1.6799999999999997,"noncrypto":0.21000000000000002,"spot":0.07919999999999999,"reserves":0.25739999999999996,"other":0.02,"outcomes":0},{"crypto":2.2525,"noncrypto":0.35750000000000004,"spot":0.1197,"reserves":0.3375,"other":0.035,"outcomes":0},{"crypto":3.0,"noncrypto":0.5599999999999999,"spot":0.18,"reserves":0.45,"other":0.05,"outcomes":0}],"fixedGrowthAnchor":0.36677196828057523},"bull":{"flowsB":[1.7729,3.2394,5.803599999999999,9.588000000000001,15.030000000000001,21.94481579474343,29.681475709123514,36.954440261418405,42.03630018402618,43.29738918954697],"pvFlowsB":[1.502457627118644,2.3264866417696064,3.53225013268153,4.945383734956812,6.569751519943794,8.12905189183228,9.317758247470826,9.831291428836387,9.477339077103903,8.272592584251713],"fadeRates":[0.4600675844806007,0.3525506883604505,0.24503379224030036,0.13751689612015017,0.030000000000000027],"valueB":120.7094986311606,"perToken":126.35636456350359,"driverYearsB":18.876329656470386,"fadeYearsB":45.02803322949511,"terminalB":56.8051357451951,"postDriverShare":0.8436218369678693,"post2031Share":0.8436218369678693,"terminalShare":0.47059375102508394,"streamsB":[{"crypto":1.3599999999999999,"noncrypto":0.12,"spot":0.052500000000000005,"reserves":0.23040000000000002,"other":0.01,"outcomes":0},{"crypto":2.3449999999999998,"noncrypto":0.375,"spot":0.10500000000000001,"reserves":0.37440000000000007,"other":0.025,"outcomes":0.015},{"crypto":3.9599999999999995,"noncrypto":0.9,"spot":0.21000000000000002,"reserves":0.6335999999999999,"other":0.05,"outcomes":0.05},{"crypto":6.175,"noncrypto":1.8,"spot":0.38500000000000006,"reserves":1.0080000000000002,"other":0.1,"outcomes":0.12},{"crypto":8.96,"noncrypto":3.6,"spot":0.63,"reserves":1.4400000000000002,"other":0.15,"outcomes":0.25}],"fixedGrowthAnchor":0.5675844806007508}},"shocks":[{"label":"Unchanged central case","parameters":{},"flowsB":[1.1444999999999999,1.6326000000000003,2.2465999999999995,3.1022,4.24,5.509530516407711,6.7880896936874535,7.906147715301362,8.675845932280204,8.93612131024861],"pvFlowsB":[0.9699152542372881,1.1725079000287277,1.3673501185612937,1.6000802484963519,1.8533430768171446,2.0409038693430244,2.130951282468958,2.1033370203609,1.9560221361293177,1.707375254417964],"fadeRates":[0.29941757462446017,0.23206318096834516,0.1647087873122301,0.09735439365611509,0.030000000000000027],"valueB":28.625762907864324,"perToken":29.964894021693823,"driverYearsB":6.963196598140806,"fadeYearsB":9.938589562720164,"terminalB":11.723976747003356,"postDriverShare":0.7567507066780109,"post2031Share":0.7567507066780109,"terminalShare":0.4095603245488504,"streamsB":[{"crypto":0.8959999999999999,"noncrypto":0.05,"spot":0.0315,"reserves":0.162,"other":0.005,"outcomes":0},{"crypto":1.2600000000000002,"noncrypto":0.11000000000000001,"spot":0.051000000000000004,"reserves":0.2016,"other":0.01,"outcomes":0},{"crypto":1.6799999999999997,"noncrypto":0.21000000000000002,"spot":0.07919999999999999,"reserves":0.25739999999999996,"other":0.02,"outcomes":0},{"crypto":2.2525,"noncrypto":0.35750000000000004,"spot":0.1197,"reserves":0.3375,"other":0.035,"outcomes":0},{"crypto":3.0,"noncrypto":0.5599999999999999,"spot":0.18,"reserves":0.45,"other":0.05,"outcomes":0}],"fixedGrowthAnchor":0.36677196828057523},{"label":"Crypto retained fee lower by 1 bp","parameters":{"crypto_delta":-1},"flowsB":[0.8645,1.2126000000000001,1.6465999999999998,2.2521999999999998,3.04,3.9502294268583587,4.866932233209872,5.668558739272674,6.220417838238637,6.407030373385797],"pvFlowsB":[0.7326271186440678,0.8708704395288712,1.0021715949537198,1.161659704617202,1.3288120173405942,1.4632895666987722,1.5278518629022717,1.5080529579946074,1.4024309655266807,1.2241558427902384],"fadeRates":[0.29941757462446017,0.23206318096834516,0.1647087873122301,0.09735439365611509,0.030000000000000027],"valueB":20.627792191489995,"perToken":21.592773227004844,"driverYearsB":5.096140875084455,"fadeYearsB":7.1257811959125705,"terminalB":8.40587012049297,"postDriverShare":0.7529478274855381,"post2031Share":0.7529478274855381,"terminalShare":0.40750217194648763,"streamsB":[{"crypto":0.616,"noncrypto":0.05,"spot":0.0315,"reserves":0.162,"other":0.005,"outcomes":0},{"crypto":0.8400000000000001,"noncrypto":0.11000000000000001,"spot":0.051000000000000004,"reserves":0.2016,"other":0.01,"outcomes":0},{"crypto":1.0799999999999998,"noncrypto":0.21000000000000002,"spot":0.07919999999999999,"reserves":0.25739999999999996,"other":0.02,"outcomes":0},{"crypto":1.4024999999999999,"noncrypto":0.35750000000000004,"spot":0.1197,"reserves":0.3375,"other":0.035,"outcomes":0},{"crypto":1.8,"noncrypto":0.5599999999999999,"spot":0.18,"reserves":0.45,"other":0.05,"outcomes":0}],"fixedGrowthAnchor":0.36677196828057523},{"label":"Non-crypto retained fee lower by 0.25 bp","parameters":{"noncrypto_delta":-0.25},"flowsB":[1.1195,1.5826000000000002,2.1590999999999996,2.9647,4.04,5.249647001482819,6.4678967836078565,7.53321621929658,8.26660791660661,8.514606154104808],"pvFlowsB":[0.948728813559322,1.1365986785406494,1.314094917201856,1.5291592781629602,1.7659212335710528,1.9446348189023155,2.030434712541177,2.0041230099665177,1.8637569410288781,1.626838685813343],"fadeRates":[0.29941757462446017,0.23206318096834516,0.1647087873122301,0.09735439365611509,0.030000000000000027],"valueB":27.33525006520636,"perToken":28.614010180157607,"driverYearsB":6.69450292103584,"fadeYearsB":9.469788168252231,"terminalB":11.17095897591829,"postDriverShare":0.7550963351326012,"post2031Share":0.7550963351326012,"terminalShare":0.4086649637106204,"streamsB":[{"crypto":0.8959999999999999,"noncrypto":0.025,"spot":0.0315,"reserves":0.162,"other":0.005,"outcomes":0},{"crypto":1.2600000000000002,"noncrypto":0.06000000000000001,"spot":0.051000000000000004,"reserves":0.2016,"other":0.01,"outcomes":0},{"crypto":1.6799999999999997,"noncrypto":0.12249999999999998,"spot":0.07919999999999999,"reserves":0.25739999999999996,"other":0.02,"outcomes":0},{"crypto":2.2525,"noncrypto":0.22000000000000003,"spot":0.1197,"reserves":0.3375,"other":0.035,"outcomes":0},{"crypto":3.0,"noncrypto":0.36,"spot":0.18,"reserves":0.45,"other":0.05,"outcomes":0}],"fixedGrowthAnchor":0.36677196828057523},{"label":"Reserve yield lower by 1 percentage point","parameters":{"reserve_delta":-0.01},"flowsB":[1.0904999999999998,1.5606000000000002,2.1475999999999997,2.9672,4.06,5.275635352975307,6.499916074615815,7.570509368897056,8.307531718173967,8.556757669719186],"pvFlowsB":[0.9241525423728812,1.1207986210858951,1.3070956621660441,1.53044875035084,1.774663417895662,1.9542617239463862,2.0404863695339546,2.0140444110059557,1.8729834605389217,1.6348923426738047],"fadeRates":[0.29941757462446017,0.23206318096834516,0.1647087873122301,0.09735439365611509,0.030000000000000027],"valueB":27.400088054597134,"perToken":28.6818813312926,"driverYearsB":6.657158993871322,"fadeYearsB":9.516668307699023,"terminalB":11.226260753026791,"postDriverShare":0.7570387737219554,"post2031Share":0.7570387737219554,"terminalShare":0.4097162290375658,"streamsB":[{"crypto":0.8959999999999999,"noncrypto":0.05,"spot":0.0315,"reserves":0.10799999999999998,"other":0.005,"outcomes":0},{"crypto":1.2600000000000002,"noncrypto":0.11000000000000001,"spot":0.051000000000000004,"reserves":0.12960000000000002,"other":0.01,"outcomes":0},{"crypto":1.6799999999999997,"noncrypto":0.21000000000000002,"spot":0.07919999999999999,"reserves":0.15839999999999999,"other":0.02,"outcomes":0},{"crypto":2.2525,"noncrypto":0.35750000000000004,"spot":0.1197,"reserves":0.2025,"other":0.035,"outcomes":0},{"crypto":3.0,"noncrypto":0.5599999999999999,"spot":0.18,"reserves":0.2700000000000001,"other":0.05,"outcomes":0}],"fixedGrowthAnchor":0.36677196828057523},{"label":"20% of modeled receipts redirected","parameters":{"diversion":0.2},"flowsB":[0.9156,1.3060800000000004,1.7972799999999998,2.48176,3.3920000000000003,4.407624413126169,5.430471754949963,6.32491817224109,6.940676745824163,7.148897048198889],"pvFlowsB":[0.7759322033898305,0.9380063200229822,1.0938800948490353,1.2800641987970816,1.4826744614537157,1.6327230954744196,1.7047610259751664,1.6826696162887202,1.564817708903454,1.3659002035343712],"fadeRates":[0.29941757462446017,0.23206318096834516,0.1647087873122301,0.09735439365611509,0.030000000000000027],"valueB":22.900610326291464,"perToken":23.97191521735506,"driverYearsB":5.570557278512645,"fadeYearsB":7.950871650176132,"terminalB":9.379181397602684,"postDriverShare":0.7567507066780107,"post2031Share":0.7567507066780107,"terminalShare":0.4095603245488503,"streamsB":[{"crypto":0.8959999999999999,"noncrypto":0.05,"spot":0.0315,"reserves":0.162,"other":0.005,"outcomes":0},{"crypto":1.2600000000000002,"noncrypto":0.11000000000000001,"spot":0.051000000000000004,"reserves":0.2016,"other":0.01,"outcomes":0},{"crypto":1.6799999999999997,"noncrypto":0.21000000000000002,"spot":0.07919999999999999,"reserves":0.25739999999999996,"other":0.02,"outcomes":0},{"crypto":2.2525,"noncrypto":0.35750000000000004,"spot":0.1197,"reserves":0.3375,"other":0.035,"outcomes":0},{"crypto":3.0,"noncrypto":0.5599999999999999,"spot":0.18,"reserves":0.45,"other":0.05,"outcomes":0}],"fixedGrowthAnchor":0.36677196828057523},{"label":"Entire stream delayed two years","parameters":{"delay":2},"flowsB":[1.1444999999999999,1.6326000000000003,2.2465999999999995,3.1022,4.24,5.509530516407711,6.7880896936874535,7.906147715301362,8.675845932280204,8.93612131024861],"pvFlowsB":[0.6965780337814479,0.8420769175730594,0.9820095651833481,1.1491527208390921,1.3310421407764614,1.4657453816022872,1.5304160316496398,1.5105838985642777,1.404784642437028,1.226210323483169],"fadeRates":[0.29941757462446017,0.23206318096834516,0.1647087873122301,0.09735439365611509,0.030000000000000027],"valueB":20.55857721047424,"perToken":21.520320325835844,"driverYearsB":5.000859378153409,"fadeYearsB":7.137740277736402,"terminalB":8.419977554584428,"postDriverShare":0.7567507066780108,"post2031Share":0.8773911010119114,"terminalShare":0.40956032454885033,"streamsB":[{"crypto":0.8959999999999999,"noncrypto":0.05,"spot":0.0315,"reserves":0.162,"other":0.005,"outcomes":0},{"crypto":1.2600000000000002,"noncrypto":0.11000000000000001,"spot":0.051000000000000004,"reserves":0.2016,"other":0.01,"outcomes":0},{"crypto":1.6799999999999997,"noncrypto":0.21000000000000002,"spot":0.07919999999999999,"reserves":0.25739999999999996,"other":0.02,"outcomes":0},{"crypto":2.2525,"noncrypto":0.35750000000000004,"spot":0.1197,"reserves":0.3375,"other":0.035,"outcomes":0},{"crypto":3.0,"noncrypto":0.5599999999999999,"spot":0.18,"reserves":0.45,"other":0.05,"outcomes":0}],"fixedGrowthAnchor":0.36677196828057523},{"label":"Stable growth immediately after 2031","parameters":{"fade_years":0},"flowsB":[1.1444999999999999,1.6326000000000003,2.2465999999999995,3.1022,4.24],"pvFlowsB":[0.9699152542372881,1.1725079000287277,1.3673501185612937,1.6000802484963519,1.8533430768171446],"fadeRates":[],"valueB":19.689485725618532,"perToken":20.610572197107256,"driverYearsB":6.963196598140806,"fadeYearsB":0,"terminalB":12.726289127477727,"postDriverShare":0.6463494935735778,"post2031Share":0.6463494935735778,"terminalShare":0.6463494935735778,"streamsB":[{"crypto":0.8959999999999999,"noncrypto":0.05,"spot":0.0315,"reserves":0.162,"other":0.005,"outcomes":0},{"crypto":1.2600000000000002,"noncrypto":0.11000000000000001,"spot":0.051000000000000004,"reserves":0.2016,"other":0.01,"outcomes":0},{"crypto":1.6799999999999997,"noncrypto":0.21000000000000002,"spot":0.07919999999999999,"reserves":0.25739999999999996,"other":0.02,"outcomes":0},{"crypto":2.2525,"noncrypto":0.35750000000000004,"spot":0.1197,"reserves":0.3375,"other":0.035,"outcomes":0},{"crypto":3.0,"noncrypto":0.5599999999999999,"spot":0.18,"reserves":0.45,"other":0.05,"outcomes":0}],"fixedGrowthAnchor":0.36677196828057523}],"marketContext":{"cexTop10Volume2025T":86.2,"dexTop10Volume2025T":6.7,"coveredVolumeT":92.9,"dexShareOfCovered":0.0721205597416577,"baseCryptoGlobalShare2031":0.06},"permanentReductionNeededFor80":0.6254388247288272,"flatReceiptValuePerToken":5.069568265023145}