Estimated Reward Value
📊 Understanding Sentry Node Economics
Due to the dynamic nature of the Orb3 network rewards and varying rates of Sentry Node adoption, pinning down an exact valuation at any given moment is challenging. The table below provides a way to think about an "implied" valuation, based on a set of assumptions, especially regarding the number of nodes sharing the entire Sentry Node allocation and the burning of 100% of gas fees.
Key Points to Consider:
The cumulative amount up to each tier limits the number of nodes sharing the Sentry Node allocation.
The Sentry Node allocation will be emitted over several years.
Periods of deflation may occur due to the burning of 100% of gas, potentially affecting network rewards.
Implied Full Diluted Valuation (FDV) Tiers:
The table presents a tiered structure, starting from Tier 1 to Tier 40, each with a specific unit cost, total keys available, treasury value, and implied FDV.
For example, in Tier 1, the unit cost is $300, with 3,000 keys, leading to a treasury value of $900,000 and an implied FDV of $2,244,389.
This structure continues up to Tier 40, with each tier increasing in unit cost and changing in the number of total keys and treasury value, ultimately impacting the implied FDV.
Tier 1
$300
3,000
$900,000
$2,244,389
Tier 2
$345
2,841
$980,145
$4,688,641
Tier 3
$396
2,690
$1,065,240
$7,345,100
Tier 4
$455
2,547
$1,158,885
$10,235,087
Tier 5
$523
2,412
$1,261,476
$13,380,913
Tier 6
$601
2,284
$1,372,684
$16,804,065
Tier 7
$691
2,163
$1,494,633
$20,531,329
Tier 8
$794
2,048
$1,626,112
$24,586,471
Tier 9
$913
1,939
$1,770,307
$29,001,202
Tier 10
$1,049
1,836
$1,925,964
$33,804,105
Tier 11
$1,206
1,738
$2,096,028
$39,031,107
Tier 12
$1,386
1,645
$2,279,970
$44,716,818
Tier 13
$1,593
1,557
$2,480,301
$50,902,107
Tier 14
$1,831
1,474
$2,698,894
$57,632,516
Tier 15
$2,105
1,395
$2,936,475
$64,955,397
Tier 16
$2,420
1,321
$3,196,820
$72,927,516
Tier 17
$2,783
1,251
$3,481,533
$81,609,643
Tier 18
$3,200
1,184
$3,788,800
$91,058,022
Tier 19
$3,680
1,121
$4,125,280
$101,345,504
Tier 20
$4,232
1,061
$4,490,152
$112,542,890
Tier 21
$4,866
1,004
$4,885,464
$124,726,092
Tier 22
$5,595
950
$5,315,250
$137,981,080
Tier 23
$6,434
899
$5,784,166
$152,405,434
Tier 24
$7,399
851
$6,296,549
$168,107,551
Tier 25
$8,508
805
$6,848,940
$185,187,202
Tier 26
$9,784
762
$7,455,408
$203,779,242
Tier 27
$11,251
721
$8,111,971
$224,008,596
Tier 28
$12,938
682
$8,823,716
$246,012,875
Tier 29
$14,878
645
$9,596,310
$269,943,823
Tier 30
$17,109
610
$10,436,490
$295,969,983
Tier 31
$19,675
577
$11,352,475
$324,280,394
Tier 32
$22,626
546
$12,353,796
$355,087,865
Tier 33
$26,019
517
$13,451,823
$388,633,559
Tier 34
$29,921
489
$14,631,369
$425,120,763
Tier 35
$34,409
463
$15,931,367
$464,849,858
Tier 36
$39,570
438
$17,331,660
$508,070,955
Tier 37
$45,505
414
$18,839,070
$555,051,180
Tier 38
$52,330
392
$20,513,360
$606,206,691
Tier 39
$60,179
371
$22,326,409
$661,883,521
Tier 40
$69,205
357
$24,706,185
$723,494,955
Max Supply and Total Keys:
The maximum supply of tokens is capped at 2.5 billion, with a total of 50,000 Sentry keys planned for distribution.
Max Supply: 2,500,000,000
Total Keys: 50,000
This tiered structure provides a framework for potential investors and node operators to understand the evolving value of their participation in the Orb3 network. It's important to model various scenarios and consider both the dynamic nature of the network and the potential impact of deflation on rewards.
Last updated
