Modeler | CEBE Tracker

Pick a company. Model its share price through CEBE.

Each modeler calculates share price as CEBE x BTC Price x mNAV, with capital structure, scenarios, and 10-year projections tuned to each company's actual claims stack.

Modeler Tiers ▼

Cross-Company Tools

📈

Drag Curves

All 10 companies on one chart. See who compresses fastest as BTC rises.

Open ↗

▲

CEBE mNAV

Standard vs CEBE mNAV for all companies. The drag penalty priced by the market.

Open ↗

⚡

Power Law

Share prices at $770K, $2.15M, $4.5M BTC across all companies. mNAV slider.

Open ↗

📊 All Companies — Live CEBE Snapshot ▼

Company	BTC Held	CEBE	BPS	Drag	Equity%	Break-Even

How It Works

⚡NOW view: What if BTC were at this price today? Point-in-time snapshots at crash, current, and bull prices.

📈FORWARD view: 10-year projections with halving cycle model, capital plan assumptions, environment modifiers.

🎯Custom Simulation: Full control. BTC price path, mNAV, ATM pace, dividends, FX, regulatory environment.

CEBE Modeler -- Forward Simulation Engine