LOADING LIVE DATA
← modelers
CEBE
tracker
🇧🇷 ORANJEBTC MODELER
LATAM’s Largest Bitcoin Treasury · B3: OBTC3
Live Data
BTC $—
—
~6% DRAG
$23M zero-coupon convertible note creates modest drag on common equity.
No interest payments. Drag compresses as BTC rises.
MATURITY: SEP 2030 · CONVERSION: $3.30/SHARE
⚡ NOW
WHAT IF BTC WERE AT THIS PRICE TODAY
→ FORWARD
5-YEAR PROJECTIONS · NOTE MATURITY SEP 2030
MODELED SHARE PRICE
—
—
vs current market price
Market implies
—
mNAV
🔍 What happens here
⚙ Adjust Inputs
BTC PRICE
$—
$10K
$1M
mNAV MULTIPLE
1.00×
🔀 Value Waterfall
🏢 Capital Structure
🎯 Price Sensitivity Matrix
⚖ How Drag Compares