Created by @finotothemoon on X - Feel free to follow! • Based on the work of @Bthemoon2030
💝 Want to support my work? Send sats to this address:
BTCTC Simulator
Fill the inputs and the simulator computes the rest.
Input fields
Needed monthly dilution rate (%)
%
Automatically calculated
Results
NAV€450,000,000.00
mNAV multiple3x
Implied Market Cap€1,350,000,000.00
Fully Diluted Shares327,000,000
Projected Share Price€3.64
BTC Stack Δ (vs. current)925 ₿
Sats par action808 sats
Monthly projections & Share price matrix by BTC price and sats per share
| Date | Month | FD Shares (fully diluted) | BTC addition | BTC total treasury | Sats/share | 100,000€ | 150,000€ | 200,000€ | 500,000€ | 1,000,000€ |
|---|---|---|---|---|---|---|---|---|---|---|
| Price | Price | Price | Price | Price | ||||||
| 08/10/2025 | 0 | 327M | 0 | 2,075₿ | 635 | €1.91 | €2.86 | €3.81 | €9.53 | €19.05 |
| 09/10/2025 | 1 | 338M | 200 | 2,275₿ | 674 | €2.02 | €3.03 | €4.04 | €10.11 | €20.22 |
| 10/10/2025 | 2 | 348M | 220 | 2,495₿ | 716 | €2.15 | €3.22 | €4.30 | €10.74 | €21.48 |
| 11/10/2025 | 3 | 360M | 241 | 2,736₿ | 761 | €2.28 | €3.42 | €4.57 | €11.42 | €22.83 |
| 12/10/2025 | 4 | 371M | 264 | 3,000₿ | 808 | €2.42 | €3.64 | €4.85 | €12.12 | €24.24 |
Rows per page