Video wird geladen...

Video konnte nicht geladen werden

Zur Startseite

Twenty One Expects to Add 5,800 #Bitcoin Before Planned Listing, Increasing Holdings to At Least 43,500 BTC. We'd be the 3rd largest corporate BTC treasury, with a blended average cost of $87,280/BTC. At listing, each share is expected to represent ~12,559 sats/share $CEP $XXI

jackmallers's profile picture

Jack Mallers

687,618 subscribers

274,803 Aufrufe • vor 1 Jahr •via X (Twitter)

Finanzen#Bitcoin
LIVE

Anya Rossi• Live Now

Private livecam show

0 Kommentare

Keine Kommentare verfügbar

Kommentare vom Original-Post werden hier angezeigt

Ähnliche Videos

Twenty One is not a "Bitcoin Treasury Company". We’re building a pure play Bitcoin business, combining one of the largest corporate BTC treasuries with cash flow, growth, and technology. Founded with and backed by SoftBank, we’re here to do much more.
1:28

Twenty One is not a "Bitcoin Treasury Company". We’re building a pure play Bitcoin business, combining one of the largest corporate BTC treasuries with cash flow, growth, and technology. Founded with and backed by SoftBank, we’re here to do much more.

Jack Mallers

167,595 Aufrufe • vor 11 Monaten

MSTR from $149 to $14,368 dollars per share is BEARISH. Assumptions: $2B/month preferred issuance (they're already doing this) 11.5% preferred cost (they never lower the rate, lol) 30% BTC CAGR (power law CAGR) 1.32x CEBE mNAV (multiple NEVER expands) Also, they NEVER issue common stock MSTR to buy more Bitcoin. Start today: 843,738 BTC 573,757 common equity BTC 163,144 CEBE sats/share $158.97 implied price Year 14: 2,064,691 BTC 1,942,234 common equity BTC 374,504 CEBE sats/share $14,368.51 implied price That is 90.4x in the model. Preferred balance goes from $15.5B to $351.5B. Senior claims fall from 270K BTC to 122K BTC. Claim ratio falls from 32.0% to 5.9%. This means they have so much room to issue more credit given this Bitcoin growth rate. Common equity BTC rises by 1.37M BTC. CEBE sats/share rise 129.6%. Shares rise 47.5%. If the Bitcoin treasury compounds faster than the fiat claims, the capital structure becomes a machine that transfers residual Bitcoin exposure back to common equity. This is Ownership Acceleration. CEBE is the scoreboard. Bullish Strategy. See you in 2040:
0:33

MSTR from $149 to $14,368 dollars per share is BEARISH. Assumptions: $2B/month preferred issuance (they're already doing this) 11.5% preferred cost (they never lower the rate, lol) 30% BTC CAGR (power law CAGR) 1.32x CEBE mNAV (multiple NEVER expands) Also, they NEVER issue common stock MSTR to buy more Bitcoin. Start today: 843,738 BTC 573,757 common equity BTC 163,144 CEBE sats/share $158.97 implied price Year 14: 2,064,691 BTC 1,942,234 common equity BTC 374,504 CEBE sats/share $14,368.51 implied price That is 90.4x in the model. Preferred balance goes from $15.5B to $351.5B. Senior claims fall from 270K BTC to 122K BTC. Claim ratio falls from 32.0% to 5.9%. This means they have so much room to issue more credit given this Bitcoin growth rate. Common equity BTC rises by 1.37M BTC. CEBE sats/share rise 129.6%. Shares rise 47.5%. If the Bitcoin treasury compounds faster than the fiat claims, the capital structure becomes a machine that transfers residual Bitcoin exposure back to common equity. This is Ownership Acceleration. CEBE is the scoreboard. Bullish Strategy. See you in 2040:

Adam Livingston

83,514 Aufrufe • vor 3 Monaten

ASST from $17 to $793. From May 1st to May 22, the company has reported $150 million deployed into Bitcoin. Let's assume they raise even less. Let's go with $100m per month with SATA issuance. $100M/month preferred issuance buying BTC, 13% preferred cost, dividends paid via share issuance, CEBE mNAV held flat at 1.7x. Common stock sold to buy Bitcoin, zero common stock issued to buy Bitcoin. 30% BTC CAGR. Starting point: $17.67 ASST 16,500 BTC 14,080 CEBE sats/share 35.3% senior claim drag Year 5: $153/share 61,264 BTC 32,825 CEBE sats/share 8.7x from today Year 10: $793/share 73,320 BTC 45,845 CEBE sats/share 44.9x from today And the psychotic part is the model keeps CEBE mNAV flat at 1.7x the entire time. No multiple expansion required. The senior claim drag falls from 35.3% to 16.7% because fixed fiat claims get slowly humiliated by BTC appreciation. Bitcoin goes up, residual common equity exposure grows, and the bears are left screaming at a spreadsheet like it owes them child support. Bullish ASST.
0:27

ASST from $17 to $793. From May 1st to May 22, the company has reported $150 million deployed into Bitcoin. Let's assume they raise even less. Let's go with $100m per month with SATA issuance. $100M/month preferred issuance buying BTC, 13% preferred cost, dividends paid via share issuance, CEBE mNAV held flat at 1.7x. Common stock sold to buy Bitcoin, zero common stock issued to buy Bitcoin. 30% BTC CAGR. Starting point: $17.67 ASST 16,500 BTC 14,080 CEBE sats/share 35.3% senior claim drag Year 5: $153/share 61,264 BTC 32,825 CEBE sats/share 8.7x from today Year 10: $793/share 73,320 BTC 45,845 CEBE sats/share 44.9x from today And the psychotic part is the model keeps CEBE mNAV flat at 1.7x the entire time. No multiple expansion required. The senior claim drag falls from 35.3% to 16.7% because fixed fiat claims get slowly humiliated by BTC appreciation. Bitcoin goes up, residual common equity exposure grows, and the bears are left screaming at a spreadsheet like it owes them child support. Bullish ASST.

Adam Livingston

49,744 Aufrufe • vor 3 Monaten

Twenty One is a Bitcoin-native company with #Bitcoin at its center. Our goal? Be the ultimate vehicle for capital markets to participate in #Bitcoin. We don’t just stack. We build. We grow. The mission: grow BTC per share. This is the future of capital markets.
1:31

Twenty One is a Bitcoin-native company with #Bitcoin at its center. Our goal? Be the ultimate vehicle for capital markets to participate in #Bitcoin. We don’t just stack. We build. We grow. The mission: grow BTC per share. This is the future of capital markets.

Jack Mallers

81,763 Aufrufe • vor 1 Jahr

BITCOIN COULD GO PARABOLIC IF THIS IS TRUE. ADAM BACK HINTED AT A MAJOR BITCOIN BUY, AS TREASURY FIRMS APPEAR TO BE BUYING THE DIP. HIS FIRM, BLOCKSTREAM, COULD ACQUIRE UP TO 21,000 BTC, WITH TALK OF A 13,000 BTC ~ $800 MILLION PURCHASE. BTC WILL HIT A NEW HIG…Show more
1:10

BITCOIN COULD GO PARABOLIC IF THIS IS TRUE. ADAM BACK HINTED AT A MAJOR BITCOIN BUY, AS TREASURY FIRMS APPEAR TO BE BUYING THE DIP. HIS FIRM, BLOCKSTREAM, COULD ACQUIRE UP TO 21,000 BTC, WITH TALK OF A 13,000 BTC ~ $800 MILLION PURCHASE. BTC WILL HIT A NEW HIG…Show more

Money Ape

417,695 Aufrufe • vor 6 Monaten

This video is a must-watch reminder of why BTC matters more than ever. Share it with those who need to wake up before the next wave hits. ⏳⚡️ #BTC
2:58

This video is a must-watch reminder of why BTC matters more than ever. Share it with those who need to wake up before the next wave hits. ⏳⚡️ #BTC

Dear Bitcoiner ⚡️

112,200 Aufrufe • vor 1 Jahr

I ran a BRUTAL 3-year MSTR stress test. Not the cute kind. The “Bitcoin crashes 55% from here, mNAV collapses below 0.50x, capital markets are closed, cash gets burned, BTC has to be sold to pay the senior stack, and everyone on X is filming their victory lap in the clown mirror” kind. Starting point: BTC: $59,135 MSTR: $87.64 Total BTC: 847,363 Cash: $1.4B CEBE: 138,161 sats/share Claim ratio: 41.5% Then the model nukes BTC to $26,611 by month 6. The senior stack does exactly what fixed-dollar claims do when collateral crashes. It explodes in BTC terms. Senior claims go from 351,567 BTC to 819,073 BTC. Claim ratio spikes from 41.5% to 96.7%. Common equity BTC collapses from 495,796 BTC to 28,290 BTC. CEBE gets annihilated: 138,161 sats/share → 7,884 sats/share. MSTR stock gets modeled from $87.64 to $1.01. That is the horror movie. Would the stock price actually go this low in that scenario? I doubt it. 2022 had NEGATIVE -14,000+ of common equity sats exposure and the stock never dropped below $10. But here is where the bear case gets uncomfortable. The model assumes: Zero new BTC buys. Zero common issuance. $167.7M/month of obligations. Cash gone by month 9. BTC sales begin after cash is exhausted. Over 3 years, MSTR sells 115,727 BTC to keep servicing the stack. That is real damage. But it still ends with 731,636 BTC. Final state: BTC: $48,498 MSTR: $51.86 mNAV: 1.40x Common equity BTC: 274,093 CEBE: 76,380 sats/share Claim ratio: 62.5% MSTR survives. The common gets dragged through flaming glass for 18 months, but it survives. The real risk is not “instant bankruptcy" like all the FUD spreaders are telling you. The real risk is CEBE compression while fixed-dollar senior claims temporarily consume almost the entire Bitcoin stack in BTC-equivalent terms. Survival is not comfort. But death spiral? This model says no.
0:53

I ran a BRUTAL 3-year MSTR stress test. Not the cute kind. The “Bitcoin crashes 55% from here, mNAV collapses below 0.50x, capital markets are closed, cash gets burned, BTC has to be sold to pay the senior stack, and everyone on X is filming their victory lap in the clown mirror” kind. Starting point: BTC: $59,135 MSTR: $87.64 Total BTC: 847,363 Cash: $1.4B CEBE: 138,161 sats/share Claim ratio: 41.5% Then the model nukes BTC to $26,611 by month 6. The senior stack does exactly what fixed-dollar claims do when collateral crashes. It explodes in BTC terms. Senior claims go from 351,567 BTC to 819,073 BTC. Claim ratio spikes from 41.5% to 96.7%. Common equity BTC collapses from 495,796 BTC to 28,290 BTC. CEBE gets annihilated: 138,161 sats/share → 7,884 sats/share. MSTR stock gets modeled from $87.64 to $1.01. That is the horror movie. Would the stock price actually go this low in that scenario? I doubt it. 2022 had NEGATIVE -14,000+ of common equity sats exposure and the stock never dropped below $10. But here is where the bear case gets uncomfortable. The model assumes: Zero new BTC buys. Zero common issuance. $167.7M/month of obligations. Cash gone by month 9. BTC sales begin after cash is exhausted. Over 3 years, MSTR sells 115,727 BTC to keep servicing the stack. That is real damage. But it still ends with 731,636 BTC. Final state: BTC: $48,498 MSTR: $51.86 mNAV: 1.40x Common equity BTC: 274,093 CEBE: 76,380 sats/share Claim ratio: 62.5% MSTR survives. The common gets dragged through flaming glass for 18 months, but it survives. The real risk is not “instant bankruptcy" like all the FUD spreaders are telling you. The real risk is CEBE compression while fixed-dollar senior claims temporarily consume almost the entire Bitcoin stack in BTC-equivalent terms. Survival is not comfort. But death spiral? This model says no.

Adam Livingston

122,179 Aufrufe • vor 2 Monaten

Metaplanet from $1.83 to $69. Model assumptions: $100M/month preferred issuance of MARS 6% preferred cost 30% BTC CAGR Sell common stock to pay dividends Zero common stock sold to buy Bitcoin, EVER CEBE mNAV linear expansion to 1.55x over 10 years. Start: 40,177 BTC 2,729 CEBE sats/share $1.83 implied price Year 10: 74,166 BTC 4,381 CEBE sats/share $69.12 implied price That is 37.8x in the model. And the share count only rises 10.7%. If you can raise fiat claims at 6% and buy Bitcoin compounding at 30%, the spread is the entire trade. CEBE is the scoreboard. Metaplanet is turning fiat liabilities into residual Bitcoin exposure for common shareholders. That is the flywheel once prefs get here. And what if they can raise more than $100m per month? The senior claim ratio of the balance sheet peaks at month 15 of this model. They have plenty of room to continue adding leverage. Bullish Metaplanet.
0:29

Metaplanet from $1.83 to $69. Model assumptions: $100M/month preferred issuance of MARS 6% preferred cost 30% BTC CAGR Sell common stock to pay dividends Zero common stock sold to buy Bitcoin, EVER CEBE mNAV linear expansion to 1.55x over 10 years. Start: 40,177 BTC 2,729 CEBE sats/share $1.83 implied price Year 10: 74,166 BTC 4,381 CEBE sats/share $69.12 implied price That is 37.8x in the model. And the share count only rises 10.7%. If you can raise fiat claims at 6% and buy Bitcoin compounding at 30%, the spread is the entire trade. CEBE is the scoreboard. Metaplanet is turning fiat liabilities into residual Bitcoin exposure for common shareholders. That is the flywheel once prefs get here. And what if they can raise more than $100m per month? The senior claim ratio of the balance sheet peaks at month 15 of this model. They have plenty of room to continue adding leverage. Bullish Metaplanet.

Adam Livingston

42,778 Aufrufe • vor 3 Monaten

🔥THE SIMPLE PATH TO $1,000 MSTR🔥 I modeled Strategy buying BTC at its current 2026 pace of 1,822 BTC per business day all the way through EOY 2027. Assumptions: BTC goes from $77K to $275K ($275k is the Power Law trend price EOY 2027, not moonboi nonsense) Every purchase is funded with 100% STRC issuance STRC costs 11.5% Strategy sells BTC every month to pay the dividend The cool part about this is that it shows what happens if STRC adoption stays flat from here, when in reality it is scaling quickly. Starting point: 843,738 BTC $13.52B preferred $8.21B debt 384.2M diluted shares Result by Dec 2027: Gross BTC bought: 743,246 BTC sold for dividends: 66,942 Net BTC added: 676,304 Ending stack: 1,520,042 BTC CEBE/share: 146K sats → 251K sats CEBE NAV/share: $112.56 → $691.01 If the market keeps paying today’s 1.48x price-to-CEBE multiple, the common stock projects to: $166.63 → $1,022.75 So the “crippling” 11.5% cost of capital ends up forcing monthly BTC sales of only 66.9K BTC total, while the machine inhales 743K BTC gross. Wall Street built a preferred-stock blood bank for a Bitcoin black hole, and the black hole is still hungry. Boom. Not hard. Bitcoin reverts back to trend price and Strategy stays on the pace they're on. $1,000 MSTR. If this math is even directionally right, people are grotesquely underestimating what happens when scarce collateral is funded by infinite boomer paper.
0:20

🔥THE SIMPLE PATH TO $1,000 MSTR🔥 I modeled Strategy buying BTC at its current 2026 pace of 1,822 BTC per business day all the way through EOY 2027. Assumptions: BTC goes from $77K to $275K ($275k is the Power Law trend price EOY 2027, not moonboi nonsense) Every purchase is funded with 100% STRC issuance STRC costs 11.5% Strategy sells BTC every month to pay the dividend The cool part about this is that it shows what happens if STRC adoption stays flat from here, when in reality it is scaling quickly. Starting point: 843,738 BTC $13.52B preferred $8.21B debt 384.2M diluted shares Result by Dec 2027: Gross BTC bought: 743,246 BTC sold for dividends: 66,942 Net BTC added: 676,304 Ending stack: 1,520,042 BTC CEBE/share: 146K sats → 251K sats CEBE NAV/share: $112.56 → $691.01 If the market keeps paying today’s 1.48x price-to-CEBE multiple, the common stock projects to: $166.63 → $1,022.75 So the “crippling” 11.5% cost of capital ends up forcing monthly BTC sales of only 66.9K BTC total, while the machine inhales 743K BTC gross. Wall Street built a preferred-stock blood bank for a Bitcoin black hole, and the black hole is still hungry. Boom. Not hard. Bitcoin reverts back to trend price and Strategy stays on the pace they're on. $1,000 MSTR. If this math is even directionally right, people are grotesquely underestimating what happens when scarce collateral is funded by infinite boomer paper.

Adam Livingston

54,417 Aufrufe • vor 3 Monaten

📹 WATCH: Israel Salmen, Chairman at Méliuz Bitcoin, explains how the company became Latin America’s first #Bitcoin Treasury company. Méliuz IPO’d in 2020, pivoted to a #Bitcoin treasury strategy in 2024, and now holds 320 BTC with a 600% BTC Yield last quarter. 📍Bitcoin For Corporations Symposium | #Bitcoin2025
7:39

📹 WATCH: Israel Salmen, Chairman at Méliuz Bitcoin, explains how the company became Latin America’s first #Bitcoin Treasury company. Méliuz IPO’d in 2020, pivoted to a #Bitcoin treasury strategy in 2024, and now holds 320 BTC with a 600% BTC Yield last quarter. 📍Bitcoin For Corporations Symposium | #Bitcoin2025

Bitcoin For Corporations

34,737 Aufrufe • vor 1 Jahr

$BTC is doing what Gold did in 1976 BTC is currently underperforming gold, sitting at historic lows on the BTC/gold ratio But the chart structure looks identical to Gold right before it became the defining asset of its era If history repeats BTC will be at $400k in a few years
0:58

$BTC is doing what Gold did in 1976 BTC is currently underperforming gold, sitting at historic lows on the BTC/gold ratio But the chart structure looks identical to Gold right before it became the defining asset of its era If history repeats BTC will be at $400k in a few years

Leshka.eth ⛩

10,657 Aufrufe • vor 3 Monaten

🔥 WATCH: “You’ll never go wrong accumulating at these levels.” Cory Klippsten 🦢 Swan.com says even if Bitcoin flushes to $53K, he expects a quick recovery before BTC is “off to the races.”
0:38

🔥 WATCH: “You’ll never go wrong accumulating at these levels.” Cory Klippsten 🦢 Swan.com says even if Bitcoin flushes to $53K, he expects a quick recovery before BTC is “off to the races.”

Cointelegraph

70,061 Aufrufe • vor 20 Tagen

The math doesn't lie. If BTC reclaimed $90k tomorrow, $MSTR would rise 58.2% to $156.74, all other things equal. Coupled with an mNAV expansion to 1.37x, we'd be back at $200 per share. Easiest 2X of all time!
0:38

The math doesn't lie. If BTC reclaimed $90k tomorrow, $MSTR would rise 58.2% to $156.74, all other things equal. Coupled with an mNAV expansion to 1.37x, we'd be back at $200 per share. Easiest 2X of all time!

Strategy Simulator

47,194 Aufrufe • vor 24 Tagen

🚀ASST TO $700 PER SHARE?!?🚀 YOU THINK I'M JOKING? THINK AGAIN, BUCKO. Current ASST snapshot: BTC holdings: 15,000.5 BTC BTC price: $80,593 Bitcoin NAV: $1.21B Total debt: $10M Preferred outstanding: $495.95M Debt + preferred: $505.95M Amplification ratio: 41.9% Current stock price: $15.85 Now here’s the model, and this isn't MOONBOY NONSENSE, kids. This is with Bitcoin at $750k in 2036, not $1 million in 2034. ASST maintains their current 41.9% amplification ratio for 10 years. Translation for normal people: For every $1.00 of Bitcoin NAV, ASST keeps roughly $0.419 of senior claims through debt/preferred financing. The bears hear that and immediately start sweating through a Men’s Wearhouse suit. But this is the actual machine. As Bitcoin rises, the Bitcoin NAV rises. When the NAV rises, the old preferred stack becomes smaller relative to the treasury. So ASST issues more SATA to keep amplification at 41.9%. That new SATA capital buys more Bitcoin. Then Bitcoin goes up again. Then the NAV goes up again. Then the amplification ratio drops again. Then they issue more SATA again. Then they buy more Bitcoin again. This is how you turn a balance sheet into a legally registered orange crocodile. Now we add the funding mix: 75% of new Bitcoin accumulation comes from SATA. 25% comes from issuing common stock. And the common stock is issued at 1.2x EV mNAV. Meaning they are selling equity at a 20% premium to the enterprise value of the Bitcoin stack. That matters. Because issuing common below NAV is financial self-harm. Issuing common above NAV is accretive treasury sorcery. Now assume Bitcoin compounds at 25% per year for 10 years. BTC price goes from: $80,593 today to roughly: $750,579 in year 10 That is a 9.3x move in Bitcoin. Now what happens to ASST? Starting BTC stack: 15,000.5 BTC Projected year 10 BTC stack: 143,425 BTC That is 9.6x more Bitcoin. Starting Bitcoin NAV: $1.21B Projected year 10 Bitcoin NAV: $107.65B That is 89x larger. Now the bears will say: “BUT THE PREFERREDS!” Yes, Carl. The preferreds are the point. Senior claims rise from $505.95M to $45.11B because the model intentionally keeps amplification at 41.9%. That sounds terrifying until you remember the Bitcoin NAV grew to $107.65B. The stack got bigger. The senior claims got bigger. The common equity claim got bigger too. This is where CEBE comes in. CEBE = Common Equity Bitcoin Exposure. It answers the only question that matters: After debt and preferred holders get their claim, how much Bitcoin exposure does the common shareholder really own? Today: Gross BPS: 20,222 sats CEBE/share: 11,759 sats Year 10: Gross BPS: 95,380 sats CEBE/share: 55,416 sats That means common-equity Bitcoin exposure per share rises about 4.7x. Even after common issuance. Even after maintaining the preferred stack. Even after the bears finish their sacred ritual of screaming “DILUTION” into a spreadsheet they opened sideways. Now the share count. Current implied diluted shares: 74.2M Projected year 10 shares: 150.4M So yes, the share count roughly doubles in this model. But the Bitcoin stack goes 9.6x. This is the entire game. If Bitcoin holdings grow much faster than shares outstanding, the common shareholder’s Bitcoin exposure goes up. The bears think all issuance is bad because they learned finance from a Yahoo message board during a divorce. The actual question is: Does issuance increase Bitcoin per share after senior claims? In this model, yes. Now the stock price. Strict 1.2x EV mNAV model gets ASST to about: $559/share But if we anchor the model to today’s actual ASST price of $15.85, the same growth path gets you to roughly: $696/share Call it $700. There it is. ASST to $700 per share is not “vibes.” It is a model. BTC compounds at 25%. SATA funds 75% of accumulation. Common funds 25% at 1.2x EV mNAV. Amplification stays at 41.9%. BTC stack grows from 15,000 BTC to 143,425 BTC. Bitcoin NAV goes from $1.21B to $107.65B. CEBE/share goes from 11,759 sats to 55,416 sats. The stock goes from $15.85 to roughly $700. This is why small Bitcoin treasury companies are so insane. Strategy is the Death Star. ASST is the weird little orange lab experiment in the basement where someone accidentally discovers corporate finance methamphetamine. Tiny denominator. Preferred financing. Bitcoin accumulation. Premium equity issuance. CEBE expansion. A compounding treasury loop. The bear case is that dilution kills the common. The bull case is that accretive dilution plus preferred financing creates a Bitcoin-per-share machine that eats capital markets and leaves behind a pile of traumatized short sellers asking why their model still says “book value.” ASST to $700? If the machine works, yes. If Bitcoin does 25% CAGR, absolutely possible. If SATA scales and common gets issued above NAV, the goblin gets fed. And once the goblin gets fed, the spreadsheet starts looking like it was written by Saylor, Dylan LeClair, and a sleep-deprived Austrian economist locked inside a treasury dashboard with three Celsius energy drinks. This is not financial advice. This is FINANCIAL ENTERTAINMENT:
0:20

🚀ASST TO $700 PER SHARE?!?🚀 YOU THINK I'M JOKING? THINK AGAIN, BUCKO. Current ASST snapshot: BTC holdings: 15,000.5 BTC BTC price: $80,593 Bitcoin NAV: $1.21B Total debt: $10M Preferred outstanding: $495.95M Debt + preferred: $505.95M Amplification ratio: 41.9% Current stock price: $15.85 Now here’s the model, and this isn't MOONBOY NONSENSE, kids. This is with Bitcoin at $750k in 2036, not $1 million in 2034. ASST maintains their current 41.9% amplification ratio for 10 years. Translation for normal people: For every $1.00 of Bitcoin NAV, ASST keeps roughly $0.419 of senior claims through debt/preferred financing. The bears hear that and immediately start sweating through a Men’s Wearhouse suit. But this is the actual machine. As Bitcoin rises, the Bitcoin NAV rises. When the NAV rises, the old preferred stack becomes smaller relative to the treasury. So ASST issues more SATA to keep amplification at 41.9%. That new SATA capital buys more Bitcoin. Then Bitcoin goes up again. Then the NAV goes up again. Then the amplification ratio drops again. Then they issue more SATA again. Then they buy more Bitcoin again. This is how you turn a balance sheet into a legally registered orange crocodile. Now we add the funding mix: 75% of new Bitcoin accumulation comes from SATA. 25% comes from issuing common stock. And the common stock is issued at 1.2x EV mNAV. Meaning they are selling equity at a 20% premium to the enterprise value of the Bitcoin stack. That matters. Because issuing common below NAV is financial self-harm. Issuing common above NAV is accretive treasury sorcery. Now assume Bitcoin compounds at 25% per year for 10 years. BTC price goes from: $80,593 today to roughly: $750,579 in year 10 That is a 9.3x move in Bitcoin. Now what happens to ASST? Starting BTC stack: 15,000.5 BTC Projected year 10 BTC stack: 143,425 BTC That is 9.6x more Bitcoin. Starting Bitcoin NAV: $1.21B Projected year 10 Bitcoin NAV: $107.65B That is 89x larger. Now the bears will say: “BUT THE PREFERREDS!” Yes, Carl. The preferreds are the point. Senior claims rise from $505.95M to $45.11B because the model intentionally keeps amplification at 41.9%. That sounds terrifying until you remember the Bitcoin NAV grew to $107.65B. The stack got bigger. The senior claims got bigger. The common equity claim got bigger too. This is where CEBE comes in. CEBE = Common Equity Bitcoin Exposure. It answers the only question that matters: After debt and preferred holders get their claim, how much Bitcoin exposure does the common shareholder really own? Today: Gross BPS: 20,222 sats CEBE/share: 11,759 sats Year 10: Gross BPS: 95,380 sats CEBE/share: 55,416 sats That means common-equity Bitcoin exposure per share rises about 4.7x. Even after common issuance. Even after maintaining the preferred stack. Even after the bears finish their sacred ritual of screaming “DILUTION” into a spreadsheet they opened sideways. Now the share count. Current implied diluted shares: 74.2M Projected year 10 shares: 150.4M So yes, the share count roughly doubles in this model. But the Bitcoin stack goes 9.6x. This is the entire game. If Bitcoin holdings grow much faster than shares outstanding, the common shareholder’s Bitcoin exposure goes up. The bears think all issuance is bad because they learned finance from a Yahoo message board during a divorce. The actual question is: Does issuance increase Bitcoin per share after senior claims? In this model, yes. Now the stock price. Strict 1.2x EV mNAV model gets ASST to about: $559/share But if we anchor the model to today’s actual ASST price of $15.85, the same growth path gets you to roughly: $696/share Call it $700. There it is. ASST to $700 per share is not “vibes.” It is a model. BTC compounds at 25%. SATA funds 75% of accumulation. Common funds 25% at 1.2x EV mNAV. Amplification stays at 41.9%. BTC stack grows from 15,000 BTC to 143,425 BTC. Bitcoin NAV goes from $1.21B to $107.65B. CEBE/share goes from 11,759 sats to 55,416 sats. The stock goes from $15.85 to roughly $700. This is why small Bitcoin treasury companies are so insane. Strategy is the Death Star. ASST is the weird little orange lab experiment in the basement where someone accidentally discovers corporate finance methamphetamine. Tiny denominator. Preferred financing. Bitcoin accumulation. Premium equity issuance. CEBE expansion. A compounding treasury loop. The bear case is that dilution kills the common. The bull case is that accretive dilution plus preferred financing creates a Bitcoin-per-share machine that eats capital markets and leaves behind a pile of traumatized short sellers asking why their model still says “book value.” ASST to $700? If the machine works, yes. If Bitcoin does 25% CAGR, absolutely possible. If SATA scales and common gets issued above NAV, the goblin gets fed. And once the goblin gets fed, the spreadsheet starts looking like it was written by Saylor, Dylan LeClair, and a sleep-deprived Austrian economist locked inside a treasury dashboard with three Celsius energy drinks. This is not financial advice. This is FINANCIAL ENTERTAINMENT:

Adam Livingston

66,707 Aufrufe • vor 3 Monaten

Just remember it always looks the worst at the bottom. Bitcoin is closer to a bottom near 60K than a top. Even 55K shouldn’t change the bigger picture. Be wise. Be patient. #BTC $BTC
1:04

Just remember it always looks the worst at the bottom. Bitcoin is closer to a bottom near 60K than a top. Even 55K shouldn’t change the bigger picture. Be wise. Be patient. #BTC $BTC

Seth

93,696 Aufrufe • vor 2 Monaten

🔥SWAN BITCOIN'S $384 MILLION BITCOIN SUPERWEAPON🔥 Sequans ($SQNS) just dropped a buy of 370 BTC on DAY ONE. This is a RECURSIVE, REFLEXIVE BITCOIN ACCUMULATOR with a roadmap to ABSORB MORE BTC than SOVEREIGN NATIONS. In this video I cover: - How Sequans raised $384m - Why buy 370 BTC on day one (it's genius) - Why Swan's Bitcoin Treasury system is basically the CIA with cold storage. GIGA-BULLISH. POTENTIAL TOP 5 HOLDER OF BTC. CHECK OUT THE DETAILS. THEY WILL AMAZE YOU:
26:03

🔥SWAN BITCOIN'S $384 MILLION BITCOIN SUPERWEAPON🔥 Sequans ($SQNS) just dropped a buy of 370 BTC on DAY ONE. This is a RECURSIVE, REFLEXIVE BITCOIN ACCUMULATOR with a roadmap to ABSORB MORE BTC than SOVEREIGN NATIONS. In this video I cover: - How Sequans raised $384m - Why buy 370 BTC on day one (it's genius) - Why Swan's Bitcoin Treasury system is basically the CIA with cold storage. GIGA-BULLISH. POTENTIAL TOP 5 HOLDER OF BTC. CHECK OUT THE DETAILS. THEY WILL AMAZE YOU:

Adam Livingston

57,237 Aufrufe • vor 1 Jahr