LOADING METAPLANET DATA
← modelers
CEBE
tracker
🇯🇵 METAPLANET MODELER
Pick a scenario. See what your Metaplanet is worth.
Live Data
BTC $—
¥—/$
—
DRAG: —%
Loading...
⚡ NOW
WHAT IF BTC WERE AT THIS PRICE TODAY
→ FORWARD
10-YEAR PROJECTIONS · CREDIT FACILITY · 555 PLAN
MODELED METAPLANET SHARE PRICE
¥—
($—)
—
vs current market price
🔍 What happens here
⚙ Adjust Inputs
BTC PRICE
$—
$10K
$500K
$1M
🔒 Controlled by scenario CAGR curve
mNAV MULTIPLE
1.00×
🔒 Controlled by scenario mNAV curve
JPY/USD EXCHANGE RATE
¥152
¥100 (strong yen)
¥220 (weak yen)
TIME HORIZON
Now
SHARE COUNT
Basic
Basic (1.17B)
Fully Diluted (1.48B)
🔀 Value Waterfall
📅 Year-by-Year Projection
🎯 Price Sensitivity — BTC × mNAV
🌐 Drag Sensitivity — BTC × JPY/USD
⚙ Capital Structure & Claims Stack
📈 Wrapper Fee (Annual Cost of Structure)