What is each company's modeled share price at Bitcoin power law milestones?
CEBE × BTC Price × mNAV — same engine, all 10 companies, three price horizons.
Current BTC Price LIVE
mNAV Multiple 1.5x
0.5x discount1.0x NAV4.0x premium
Display Mode
NOW
—
current
PL LOW
$770K
~2028–29 support
PL MEAN
$2.15M
~2030 mean
PL HIGH
$4.5M
~2033 peak
▶ SWEEP BTC PRICE
$84K
$20K crash$500K$1M$2M$4.5M
PL Low $770KPL Mean $2.15MPL High $4.5M
Formula: Modeled Share Price = (CEBE sats/share ÷ 100,000,000) × BTC Price × mNAV.
CEBE = (Total BTC − Senior Claims in BTC) ÷ Shares Outstanding.
Senior Claims = Debt + Preferred − Cash, converted to BTC at the scenario price.
Power law milestones: $770K = 10-year power law support (Bear), $2.15M = power law mean (Base), $4.5M = power law peak estimate (Bull).
mNAV assumption applied uniformly across all companies.
Not investment advice. Verify all data against primary sources.