LOADING LIVE DATA
← modelers
CEBE
tracker
🇺🇸 NAKAMOTO MODELER
BTC Treasury + Media Conglomerate · Nasdaq: NAKA
Live Data
BTC $—
—
DRAG: —%
Kraken secured loan − cash offsets
⚡ NOW
WHAT IF BTC WERE AT THIS PRICE TODAY
→ FORWARD
10-YEAR PROJECTIONS · MATURITY CLIFF · CASH BURN
MODELED SHARE PRICE
—
—
vs current market price
Market implies
—
mNAV
🔍 What happens here
🔒 Kraken Collateral Health
⚙ Adjust Inputs
BTC PRICE
$—
$10K
$1M
🔒 Controlled by scenario
mNAV MULTIPLE
1.00×
🔒 Controlled by scenario
TIME HORIZON
Now
⚖ Senior Claims Stack
🔀 Value Waterfall
📈 Year-by-Year Projection
📄 Assumptions & Sources
🎯 Price Sensitivity Matrix
⚖ How Nakamoto Drag Compares