Tuesday, January 21, 2025
HomeRegulationsEthereum’s Hard Fork Draws More Stakers But Raises Regulatory Stakes

Ethereum’s Hard Fork Draws More Stakers But Raises Regulatory Stakes

bizoo_n

Ethereum’s (ETH-USD) “Shapella” hard fork enabled full withdrawals and, despite decreasing ETH supply and increasing daily fees, staked Ethereum’s value reached a $40B all-time high.

Please note that VanEck may have a position(s) in the digital asset(s) described below.

Ethereum Daily Fees

Source: VanEck, Token Terminal as of 4/30/2023. Past performance is no guarantee of future results. Not intended as a recommendation to buy or sell any securities named herein.

Ethereum Revenue and Price Targets
TodayBase 2030Bear 2030Bull 2030
Ethereum Total Revenue$2,539$50,985$2,564$136,771
Transactions$1,991$29,337$1,271$83,839
Finance, Banking, Payments$929$10,370$444$26,666
Metaverse, Social, and Gaming$834$13,068$700$42,004
Infrastructure$228$5,899$126$15,170
MEV – Block Builder Revenue$497$19,665$1,175$48,078
Ethereum Security as a Service$0$1,983$118$4,854
ETH Price Target$1,900$11,849$343$51,006

On-Chain Business Margin as Percentage of Total Fees Paid by Users (annual)

Source: VanEck, Token Terminal as of 4/30/2023. Past performance is no guarantee of future results. Not intended as a recommendation to buy or sell any securities named herein.

Ethereum Valuation Scenarios
BaseBearBull
ETH Price Estimate
Ethereum Terminal Smart Contract Market Share70.00%15.00%90.00%
Estimated Revenue 2030 (M)$50,985$2,564$136,771
Global Tax Rate on Crypto15.00%15.00%15.00%
Validator Cut1.00%1.00%1.00%
Value to Tokenholders in 2030 (M)$42,904$2,157$115,093
FCF Yield7.00%7.00%7.00%
Real Yield6.00%6.00%6.00%
Long-Term Revenue Growth over GDP100.00%100.00%100.00%
Long-Term GDP Growth2.00%2.00%2.00%
Long-Term Crypto Revenue Growth4.00%2.00%5.00%
FCF Terminal Multiple332050
ETH FDV (M)$1,430,118$43,146$5,754,655
ETH Supply in 2030 (M)120.70125.68112.82
Discount Rate12.00%12.00%12.00%
ETH Price 2030$11,848.62$343.29$51,006.28
Discounted Token Price$5,359.71$155.29$23,072.65
Crypto Terminal Market Share
Finance, Banking, Payments5.00%1.00%15.00%
Metaverse, Social, and Gaming20.00%5.00%50.00%
Infrastructure10.00%1.00%20.00%
Ethereum Value Capture of End Market Revenue
Finance, Banking, Payments3.00%3.00%3.00%
Metaverse, Social, and Gaming10.00%10.00%10.00%
Infrastructure5.00%5.00%5.00%
MEV Revenue
MEV LT Take Rate0.10%0.10%0.10%
MEV Value Accrual to Token90.00%90.00%90.00%
L2 Projections
L2 Usage of Ethereum Block Space95.00%95.00%95.00%
Transaction Percentage on L298.00%98.00%98.00%
Ecosystem TVL Layer 250.00%50.00%50.00%
L2 Revenue Capture of Total (split to L2)10.00%10.00%10.00%
Ethereum Security as a Service
Percent Supply of ETH10.00%10.00%10.00%
ETH Opportunity Cost Multiple2.002.002.00
Tokenomics
Burn Ratio80.00%80.00%80.00%
L2 Transaction Cost1.00%1.00%1.00%
Terminal Staking Rate of Tokenholders30.00%30.00%30.00%

Daily Bitcoin Transactions (7-day Moving Average)

Source: VanEck, Token Terminal as of 4/30/2023. Past performance is no guarantee of future results. Not intended as a recommendation to buy or sell any securities named herein.

Credit: Source link

RELATED ARTICLES
- Advertisment -spot_img

Most Popular