Introducing Hedget Protocol – Building A Decentralized Options Trading Platform

Executive Summary

  • Hedget provides a decentralized protocol as a solution for an options trading platform, aiming to solve an increasing need for hedging products in the $16B DeFi market.
  • Hedget is built on top of Ethereum with Chromia’s robust features added to achieve high performance and low transaction fees.
  • 50% of the total token supply is locked for liquidity mining rebate for the options’ writer for the first 3-4 years, targeting a healthy ecosystem growth.
  • Governing HGET DAO and platform protection are two main goals of the HGET token.
  • Hedget is seed funded in a $500,000 round led by two active veteran crypto VCs, namely FBG Capital and NGC Ventures, which previously invested in FTX, Cartesi, CoinFLEX, and AVA Labs. It also welcomed Chromia as a partner and investor. The project will launch another auction round on FTX – leading derivatives exchange well-known for Serum’s IEO (30x at ATH).
  • Hedget project launch will benefit from exponential market growth in DeFi, DEX, and Options derivatives recently.
  • The world top crypto exchanges have branched into options; however, less competition exists in the DEX field at the moment.
  • Comparison with similar projects and relative valuation methods are inputs for Hedget’s market cap projection.

Hedget Protocol

Product

– Highlights

Hedget provides a decentralized Options Trading Platform that allows users to hedge the risk for their crypto holdings as well as their debt positions on other lending protocols such as Compound and Aave. Hedget aims to solve an increasing DeFi market’s need for hedging products. At the time of writing, the total market cap of DeFi has reached $16 billion (DeFi Market Cap [1]).

  • Decentralized protocol – non-custodial
  • High performance – built on top of Ethereum and Chromia
  • Low fees – 50% of tokens locked for liquidity mining rebate

Figure 1 below demonstrates the Hedget options’ mechanism. Hedget customers can buy or sell options to hedge risk corresponding to their needs. The manner in which options work will be discussed in detail later in this paper through a case study.

Introducing The Hedget Protocol - Building A Decentralized Options Trading Platform
Figure 1: Hedget Options Process

– Architecture

Hedget architecture introduces an effective design to achieve decentralization, high performance, and excellent user experience. On the one hand, token storage is non-custodial, which means only the user has control of his/her funds, whether deposit, withdrawal, or transfer. On the other hand, Chromia Layer 2 features enable higher performance and lower transaction costs, facilitating a better user experience suitable for trading activities while maintaining settlement on Ethereum (Figure 2).

Introducing The Hedget Protocol - Building A Decentralized Options Trading Platform
Figure 2: Hedget Architecture
  • Ethereum smart contract handles ETH & ERC-20 token deposits and withdrawals, while also implementing the physical settlement.
  • Chromia-based blockchain (dApp) handles trades and tracks ownership of contracts. It facilitates communication necessary to perform settlement through Ethereum smart contracts.
  • The client-side wallet and trading user interface take commands from the user and carry them out using Ethereum smart contracts and Chromia dApp.

In short, Hedget will operate in a fully decentralized manner and will have all of the great benefits of centralized exchanges, including a user-friendly UI, single sign-on (SSO), the ability to query transactions, etc.

– Options Explained

With this, we discuss how options work by providing a short case study of Alice, who wants to hedge her locked ETH from price downturn risk. Alice’s hedging process has  three phases:

  • Phase 1: Alice has locked 1 ETH at $300 per ETH for one month on a lending protocol, and she wants to hedge the risk of ETH’s price downturn.
  • Phase 2: Alice finds a 1-month Put option on Hedget for the corresponding amount of ETH she has locked, depositing 1 ETH as collateral.
  • Phase 3: Alice pays the seller a $30 premium fee for the Put option. In other words, she buys a right to sell ETH at $330, and that right lasts for one month (expiry period) from the date of purchase. Her profit and loss (PnL) line is illustrated in Figure 3.
Introducing The Hedget Protocol - Building A Decentralized Options Trading Platform
Figure 3: Hedging with Put Options

The possible scenarios are as follows:

  1. The price of ETH goes below $300: Alice will have a loss in her locked ETH but gain the same amount when she exercises her Put option.
  2. The price of ETH goes above $330: Alice will accept a maximum loss of $30 by not exercising the Put option, yet making $30+ profit with a higher value of her locked ETH.
  3. The price of ETH varies in the range $300 – $330: Alice will always gain a total profit of $30 from exercising her Put option and a higher value of her locked ETH.

The case study above outlines how options can allow one to eliminate price fluctuation risk, either to lock profit or to control the desired loss level proactively.

Token Utility

The HGET token is a native utility and governance token of the Hedget platform. The token will be issued on the Ethereum network as an ERC-20 contract and will also be present on a Chromia sidechain. HGET token will have two primary functions:

  • HGET DAO governance: To determine fund setup, transaction fees, assets reserves, general functions, and features of the platform. 
  • Platform protection: To prevent spamming of orders, which can lead to API overloads and order book manipulations. Specifically, a certain amount of HGET tokens will need to be staked. The greater the activity, the more tokens have to be staked.

HGET Tokenomics

According to the project’s whitepaper [2], there will be 10M HGET tokens minted at the launch of the network. The protocol has a fixed token supply. The token distribution is depicted in Figure 4.

  • 10% of the tokens will be reserved for the team and advisors; these tokens will be unlocked every month for two years.
  • 13% of all tokens will be sold, including 8.77% of the tokens for private sale to be unlocked after public sales end; 4.23% of the tokens are to be distributed to users and investors during the public sale. 
  • 7% of the tokens will be used for DEX liquidity and trading (such as Uniswap), trading competitions, drops, and other activities to kickstart the usage of Hedget protocol.
  • 19% of the tokens will be locked in the reserve fund until two years after the platform is live, and Hedget DAO will determine the usage of these tokens.
  • 1% of the tokens are allocated to a liquidity round with Alameda Research [3].
  • 50% of the total token supply is locked for liquidity mining rebate for the options’ writer for the first 3-4 years, unlocked on a daily basis when the platform goes live.
Introducing The Hedget Protocol - Building A Decentralized Options Trading Platform
Figure 4: HGET Tokenomics

Partners & Investors

The four main partners and investors of Hedget are Chromia, Alameda Research, FBG Capital, and NGC Ventures [4]. Each of these entities can unlock the project’s full potential by providing relevant and valuable resources in different aspects. 

For instance, Chromia is an excellent match for Ethereum’s Layer 2 solution; Alameda Research-backed platform, FTX, is a leading derivatives exchange that launched the Serum DEX project not too long ago. Crypto investment funds FBG Capital and NGC Ventures were also involved in a $500,000 seed round [5] in early August. Both of these VCs have closed derivatives exchange deals (e.g., FTX, CoinFLEX) in their portfolio that includes a total of 47 projects. Thus, having been involved in similar deals in the past, Hedget’s investors also bring their experience and network to the table.

Chromia

Hedget protocol adds in support on Layer 2 of the current Ethereum chain to enable faster and cheaper transactions thanks to the robust features of Chromia. Its design will allocate settlements to the Ethereum chain while all trading will be performed on Chromia. Hence, Chromia is essentially the L2 for Ethereum used to minimize the transaction fees on the network.

Alameda Research

The news of the FTX auction round of HGET [6] is a great boost toward the project’s reputation and the crypto community’s awareness of Hedget. The Alameda Research-backed platform is well-known for innovative derivatives products and has now become an increasingly popular exchange for high returns on IEO projects. Its first project, Serum, returned 15x on the first listing day after the IEO.

FBG Capital

FBG Capital is a digital asset management firm in the blockchain-based capital market. According to Crunchbase [7], the firm has made 34 early-stage investments in several companies in highly related fields, including a regulated market maker, a derivatives exchange, a dApps platform, a public blockchain, etc. FBG Capital is expected to boost Hedget similarly to FTX. 

FBG Capital’s notable portfolio projects include:

  • Cartesi – Private round sole investor – $500,000 – April 2019 [8], was featured in Binance Launchpad [9] in April 2020.
  • FTX – Seed round co-investor – $8M – August 2019 [10].

NGC Ventures

NGC Ventures is one of the largest and most active institutional investors in the cryptocurrency space. Crunchbase [11] reported that NGC Ventures had completed 13 deals in the fields of fiat-to-crypto solutions, DEX protocol, derivatives exchange, etc. NGC Ventures is expected to be a useful resource for Hedget since the VC firm has worked with and built a good number of exchange-related ventures. 

NGC Ventures’ notable portfolio projects include:

  • AVA Labs – ICO Co-Lead Investor – $12M – August 2020 [12].
  • CoinFLEX – a physically delivered crypto futures exchange – Venture round – $10M – August 2019 [13].

Industry Outlook

Market Overview

In general, the Hedget project benefits from the robust growth of DeFi, DEX, and options derivatives markets.

– DeFi

As mentioned in the beginning, the total market capitalization of all DeFi projects has reached $16 billion. The DeFi market’s boom is proven by the skyrocketing Total Value Locked (TVL) metric. At the start of 2020, the TVL in the DeFi sector was $675 million, according to DeFi Pulse [14]. In just eight months, that number has now surpassed the $7 billion mark, or a 10x growth rate year-to-date, and is still rising (Figure 5). The growth also means that billions of dollars’ worth of those locked tokens need to be protected from market fluctuation and downside risk, realizing an exponential growth in demand for derivatives products.

Introducing The Hedget Protocol - Building A Decentralized Options Trading Platform
Figure 5: DeFi Growth Year-to-Date

– DEXs

The success of DeFi has an immense contribution from the decentralized exchange (DEX) field. Similar to the growth pattern of DeFi, DEX witnessed a boom in July and August volume (32x growth rate year-to-date) corresponding to the DeFi hype in these months (Figure 6). 

Introducing The Hedget Protocol - Building A Decentralized Options Trading Platform
Figure 6: DEX Monthly Growth 2019-2020, adapted from Dune Analytics [15]

The total volume of July and August (2020) alone has exceeded the total volume of the previous 18-month period. As long as DeFi remains a hot topic, the trend is expected to continue.

– Options Derivatives

CoinDesk [16] reported that options had outpaced futures and swaps in crypto derivatives trading as the fastest growing crypto derivative product. As shown in Figure 7, the Bitcoin Options to Futures and Swaps ratio on daily open interest has tripled since the beginning of the year, marking increasingly high interest in the product as more and more exchanges are willing to step into the green field.

Introducing The Hedget Protocol - Building A Decentralized Options Trading Platform
Figure 7: Bitcoin Options to Futures & Swap Daily Open Interest ratio

Competitors

Leading crypto derivatives exchanges have been introducing options for nearly a year; however, less competition exists in the DEX field.

– CEX

FTX, Huobi, Binance, and OKEX have options trading on their platforms. CoinDesk [17] reported that Deribit has been dominant in the Bitcoin options field with an 88% market share. The five leading crypto exchanges (CEX) have launched their options products, marking a healthy growth for the crypto derivatives market as it became more mature and more reflective of the traditional market.

– DEX

Serum, the first IEO on FTX, focuses on derivatives DEX; Synthetix Binary Options will be launched this quarter [18]; MCDEX has a total value locked almost reaching $12M [19] and a market cap of $6.8M [20]; OPYN has grown its cumulative volume to over $30M six months after launch [21].

Options versus Futures

– The Potential of Crypto Options

Compared to futures in the early days, there is a lot of room for growth in crypto options. As detailed in the Deribit report [22], the firm expects the options market to reach 5% of the futures volume in 2020-2021, from the current 2% level. The projection is derived from an expectation that options will follow the trend of the future and skyrocket starting from the third year (Figure 8).

Introducing The Hedget Protocol - Building A Decentralized Options Trading Platform
Figure 8: BitMEX Perpetual Swap vs. Deribit Options

– Traditional Market Perspective

Deribit report also mentioned that options trading volumes are 7–8x that of futures in traditional financial exchanges. The ratio is remarkable when we consider crypto options is less than 2% of spot futures. The low current ratio suggests that crypto derivatives markets may follow a similar pattern resulting in the growth of crypto options’ volume.

Metrics of Similar Projects

Serum’s Metrics

Serum aims to be the world’s first completely on-chain cryptocurrency ecosystem with a trustless trading experience through the Serum protocol built on top of the Solana blockchain. The project shares a similar goal with Hedget, which also develops a decentralized protocol but on top of the Ethereum blockchain.

Project Serum [23] reported that before the public sales, the final price of the seed round was roughly $80k per MSRM for roughly 4% of the total supply, raising a total of $20M at a fully diluted post-valuation of $500M. The project’s market cap is around $100M at the time of writing.

MCDEX’s Metrics 

MCDEX can be considered as the closest valuation example when analyzing Hedget due to a high degree of similarity in their business models and tokenomics. MCDEX is a fully-decentralized crypto trading platform powered by the Mai Protocol smart contracts, which are also deployed on the Ethereum blockchain. The exchange native token – MCB, listed on Poloniex [24], has the utility of liquidity mining, protocol governance, staking, and so on, similar to the HGET token.

As a result of this, we use Price-to-Book (P/B) value to project the market cap of the HGET token from the P/B ratio of the MCB token. In this paper, we take the “Market Cap” to represent the Price factor, and the “Total value locked” represents the Book value factor, considering parallel concepts in traditional finance and crypto. At the time of writing, MCDEX has $12M TVL on its platform, with a market cap of $6.8M. Therefore, MCB’s Price-to-Book ratio is 0.57, with the market cap representing the Price and TVL the Book value.

Hedget’s Metrics & Market Cap Projection

The fully diluted market cap of HGET can be estimated at around $5.7M before its public sales and liquidity round, relatively small compared to the Serum project at a similar fundraising phase. This estimate is based on the $500,000 raised for 8.77% of the total HGET supply during the latest private sales round. 

The market caps of SRM and MCB tokens can be used as the milestones for HGET public sales, and a relative valuation methodology is appropriate in this case thanks to a considerable similarity between MCB and HGET tokenomics (Figure 9). 

By default, Hedget locks 50% of its tokens for liquidity mining, 20% for Reserve Fund, and 10% for its team with a 2-year vetting schedule. Based on information from FTX’s announcement [25], we project that the circulating supply of HGET will be 2,000,000 HGET after public sales.

  1. Assuming all auction tokens are allocated at the minimum price of $1, the projected project’s market cap will be $2M. 
  2. From a relative valuation (RV) perspective, we consider the total token value locked by Hedget to project its market cap via the Price-to-Book method.
  • Assuming the rest of HGET tokens is locked (80%), we have $8M in TVL at $1 per HGET
  • Assuming HGET has the same P/B ratio as MCB (0.57 as calculated above), its market cap is around $4.57M.
Introducing The Hedget Protocol - Building A Decentralized Options Trading Platform
Figure 9: HGET’s Market Cap (MC) Projection

References

  1. Total Market Cap, DeFi Market Cap, viewed 1 Sep 2020, <https://defimarketcap.io>
  2. Token Distribution, Hedget Whitepaper, viewed 1 Sep 2020, <https://www.hedget.com/papers/hedget_whitepaper_eng.pdf>
  3. How to Participate in the Hedget IEO, FTX, viewed 1 Sep 2020, <https://help.ftx.com/hc/en-us/articles/360048927331>
  4. Hedget, viewed 1 Sep 2020, <https://www.hedget.com>
  5. Seed Round – Hedget, Crunchbase, viewed 1 Sep 2020,  <https://www.crunchbase.com/funding_round/hedget-seed–15a833fe>
  6. How to Participate in the Hedget IEO, FTX, viewed 1 Sep 2020, <https://help.ftx.com/hc/en-us/articles/360048927331>
  7. FBG Capital, Crunchbase, viewed 1 Sep 2020, <https://www.crunchbase.com/organization/fbg-capital/recent_investments>
  8. Venture Round – Cartesi, Crunchbase, viewed 1 Sep 2020, <https://www.crunchbase.com/funding_round/cartesi-series-unknown–85e59e5c>
  9. Binance Launchpad, Binance, viewed 1 Sep 2020, <https://launchpad.binance.com
  10. Seed Round – FTX Exchange, Crunchbase, viewed 1 Sep 2020, <https://www.crunchbase.com/funding_round/ftx-exchange-seed–9894efed>
  11. NGC Ventures, Crunchbase, viewed 1 Sep 2020, <https://www.crunchbase.com/organization/ngc-ventures/recent_investments>
  12. Initial Coin Offering – AVA Labs, Crunchbase, viewed 1 Sep 2020, <https://www.crunchbase.com/funding_round/ava-labs-initial-coin-offering–0f92ed48>
  13. Venture Round – CoinFLEX, Crunchbase, viewed 1 Sep 2020, <https://www.crunchbase.com/funding_round/coinflex-series-unknown–6361b63a>
  14. Total Value Locked (USD) in DeFi, DeFi Pulse, viewed 1 Sep 2020, <https://defipulse.com/>
  15. DEX metrics, Dune Analytics, viewed 1 Sep 2020, <https://explore.duneanalytics.com/public/dashboards/c87JEtVi2GlyIZHQOR02NsfyJV48eaKEQSiKplJ7>
  16. Bitcoin options growth outpaces futures swaps, CoinDesk, viewed 1 Sep 2020, <https://www.coindesk.com>
  17. Deribit Bitcoin options traded biggest day, CoinDesk, viewed 1 Sep 2020, <https://www.coindesk.com>
  18. Product roadmap update, Synthetix, viewed 1 Sep 2020, <https://blog.synthetix.io>
  19. Total Value Locked (USD) in MCDEX, DeFi Pulse, viewed 1 Sep 2020, <https://defipulse.com/mcdex>
  20. MCDex (MCB), CoinGecko, viewed 1 Sep 2020, <https://www.coingecko.com/en/coins/mcdex>
  21. OPYN: Notional Volume Graph, Dune Analytics, viewed 1 Sep 2020, <https://explore.duneanalytics.com/dashboard/opyn_3>
  22. Why crypto options explaining growth and anticipating trillions, Deribit,  viewed 1 Sep 2020, <https://insights.deribit.com/market-research/>
  23. Pre Sales, Project Serum, viewed 1 Sep 2020, <https://projectserum.com/srm-faq>
  24. MCDEX is now listed on Poloniex, The Poloniex Blog, viewed 1 Sep 2020, <https://medium.com/poloniex>
  25. How to Participate in the Hedget IEO, FTX, viewed 1 Sep 2020, <https://help.ftx.com/hc/en-us/articles/360048927331>

Introducing Solana – Web-Scale Blockchain For Fast, Secure, Scalable Decentralized Applications And Marketplaces

Project Summary

  1. Lightning-fast blockchain without sharding (Figure 1)
  2. Proven top-performance blockchain with eight-core innovations 
  3. Trusted by crypto giants and enterprises like Chainlink, Terra, and KIN Foundation
  4. Backed by a world-class network of investors and validators
Introducing Solana - Web-Scale Blockchain For Fast, Secure, Scalable Decentralized Applications And Marketplaces
Figure 1: Solana’s transaction speed in comparison with top Internet firms and blockchain projects

At the time of writing, SOL token specifications are as following:

  • Current market cap (MC): $96.5M
  • Circulating supply (CS): 33.6M SOL
  • Total supply (TS): 488.6M SOL
  • Token distribution as illustrated in Figure 2 
Introducing Solana - Web-Scale Blockchain For Fast, Secure, Scalable Decentralized Applications And Marketplaces
Figure 2: SOL token distribution

Team

Key founding members:

  • Anatoly Yakovenko, Co-founder and CEO, is the creator of Solana. He led the development of operating systems at Qualcomm, distributed systems at Mesosphere, and compression at Dropbox. He also holds five patents for Solana (1), Dropbox (1), and Qualcomm (3).
  • Raj Gokal, Co-founder and COO of Solana, is a veteran entrepreneur with 10+ years in product management and finance. Raj served as Director of Project Management at Omada Health. During that time, the company grew tenfold and completed a $48M Series C round.
  • Greg Fitzgerald is Co-founder and CTO of Solana. Greg spent 11 years at Qualcomm, where he contributed to the development of their LLVM toolchain and led the web and messaging infrastructure team.
  • Eric Williams (Ph.D.) is co-founder and Heads data science & token economics. The Berkeley alumni received his Ph.D. from Columbia while Higgs-hunting at CERN. He completed a postdoc at Memorial Sloan Kettering Cancer Center and led data science at Omada Health.
  • The team also has personals with managerial experience in cryptocurrency trading. This resource can effectively growth-hack relevant ecosystem projects like Serum.

Comparable Projects

Solana vs. Ethereum

Similarities: Both Ethereum and Solana are public blockchains with similar native token economics.
Differences:

  • Solana is better performant with higher TPS and lower transaction fee
  • Solana is built mainly on RUST, the second-fastest-growing programming language, while also supporting migration with the Solana compiler
  • Solana can scale without sharding, while Ethereum 2.0 needs it
  • Solana will launch POS mainnet (Q3/2020) sooner than Ethereum 2.0 (expected 2021).
Ethereum still has more considerable development resources with nine different teams working on ETH 2.0, shown by higher GitHub commit activity (25.7k vs. 9.6k of Solana).
Ethereum’s market cap is around $42B, according to CoinGecko, at the time of writing. If Solana reaches that market cap at full distribution, the price of SOL will get the $80 mark.

Solana vs. EOS

Similarities: 

  • Public blockchain, dPOS consensus algorithm
  • EOS has 0 transaction fee, while Solana’s fee is $0.00001 as an incentive for validators
  • Solana developers can easily migrate their applications from other major WASM chains like Dfinity, EOS, Polkadot, and Ethereum 2.0. EOSIO.EVM serves a similar purpose.
Differences:

  • Solana added POH to achieve breakthrough performance metrics
  • Solana has a higher number of validators (130+ vs. 21 on EOS)
  • Solana is a better performant (Higher TPS: 50k vs. 1k on EOS) 
  • Solana has a higher number of GitHub commit activity (9.6k vs. 5.5k of EOS).
EOS mainnet was already launched from 2018, with over 500 dApps as of Sep 06 (dApp Radar).
EOS’s market cap is around $2.6B, according to CoinGecko, at the time of writing. If Solana reaches that market cap at full distribution, the price of SOL will be $5.6.

Comparison Table

Figure 3 demonstrates the vital differences/advantages of Solana in comparison with Ethereum and EOS at the time of writing.

Introducing Solana - Web-Scale Blockchain For Fast, Secure, Scalable Decentralized Applications And Marketplaces
Figure 3: Solana in comparison with Ethereum and EOS

Upcoming News 

Development Progress

  • Mainnet

After running on Beta for six months, Solana’s official mainnet launch, scheduled in Q3 2020, is the most expected and most important event for the project since inception.

  • Integration of USDT

Most recently, Tether, the company behind the world’s most prominent stablecoins USDT, announced that Tether (USDT) would be the first stablecoin to launch on Solana. Solana is the eighth and latest blockchain that USDT supports as its partner recognizes for being “the fastest-growing blockchain for both market capitalization and use.” We expect USDT trading available on Solana as soon as the mainnet launches, releasing the billions of dollar daily volume beast from Ethereum’s slow and costly transactions cage.

  • Ecosystem build-up

Besides USDT, the team continues to focus on its key project, Serum, while supporting migration from existing partners (Stardust) and new applications/initiatives building on top of Solana blockchain.

  • Serum Project

Solana’s partnership with FTX in the Serum project has stunned the crypto world for its ultimate goal of building the world’s first completely decentralized derivatives exchange. Within a couple of weeks, the duo creators have launched Serum live to make an official debut to $34B 12-month volume market. Soon, we can expect Solana to contribute toward Serum’s ecosystem development by introducing more DeFi components into the platform, from yield farming to Swipe integration. Ultimately, the growth of the Serum project will push the expansion of Solana as its very first blockchain use case. 

SOL Token Release Schedule

Solana Foundation will unlock the majority of SOL tokens by Jan 7, 2021, pumping its circulating supply to approximately 457M SOL. The circulating supply includes a monthly unlock of 8M SOL for community growth initiatives (details in the monthly Transparency Report). We must closely watch this event and Solana team execution. The event causes a massive surge in unlocked token supply in such a short period (one month), from 14.8% to 93.6% of Total Initial Supply, as depicted in Figure 4.

Introducing Solana - Web-Scale Blockchain For Fast, Secure, Scalable Decentralized Applications And Marketplaces
Figure 4: SOL Token Release Schedule – Binance Research

Optimistic Reasoning

  • Sustainable ecosystem growth, having more and more business partnerships with industry giants (Chainlink – March 2020, Terra – April 2020,  Kin – June 2020, Serum – July 2020, and so on), is a driving force toward the Solana market cap surge (Figure 5).

    The more projects joining Solana’s ecosystem, the higher demand for SOL token since these projects have to build on top of the Solana blockchain. We can project SOL demand from observing what happened with Ethereum when ICO and DeFi trends boomed. Take the Serum project as an example. In case the project successfully achieves its targets, we can expect a skyrocketing amount of Solana on-chain transactions. Hence increasing transaction fee inflow is a healthy income source for the platform.
  • Solana, as a multi-round funded startup, has proven its progress and value, captured by world-class tech VCs like 500 Startups, Multicoin Capital, NGC Ventures, and primarily Foundation Capital and Slow Ventures (Crunchbase). The two prominent VCs have successfully grown and exited several deals in the technology industry, notably named Twitter, Uber, and Netflix. We can expect Solana to benefit a similar way from such a valuable network of investors. Milestone: raised 20M Series A in July 2019. 
  • Strong growth in the validator network when continuing partnering with top-notch staking services providers like BisonTrails, Certus.One, stake.fish, IRISnet, and many others. Solana team has successfully boosted its validator network, from 50 to 130+ in under six months. If the team can carry on this momentum, we project a larger amount of token to be staked by incoming validators, thereby an upward drive toward the token price.
Introducing Solana - Web-Scale Blockchain For Fast, Secure, Scalable Decentralized Applications And Marketplaces
Figure 5: Solana Ecosystem

Pessimistic Reasoning

  • The total unlocked supply will be around 457.4M SOL (93.6% of the total initial supply) by Jan 7, 2021 (Solana transparency report). If Solana’s team cannot facilitate a smooth token release/unlock schedule, there’ll be a sudden surplus of token supply. Such an event will cause immense downward pressure on the token price and, more likely, a price shock to bring SOL price back to equilibrium.
  • Chance of missing a crucial deadline of the mainnet launch since the team used to deliver a late release of Incentivized Testnet on Q3/2019.
  • Loss/Change in crucial personnel may cause delayed delivery of the roadmap, thus negative market sentiments.

Executive Summary – Pricing Estimates 

Comparable Milestones

  • If Solana reaches the EOS market cap of $2.75B, the price of SOL will be above $5.6 – 2x the current price.
  • If Solana reaches the Ethereum market cap of $39.4B, the price of SOL will be around $78.4 – 28x the current price.
  • Condition: full distribution of 488.6M SOL to the circulating supply, excluding the number of burnt tokens.

Past Round Valuation Milestones

Assuming that all investments are token sales (not equity), or Solana’s investors value SOL token entirely upon their funding amounts, we can estimate SOL market cap valuation from the last round as Figure 6.

Introducing Solana - Web-Scale Blockchain For Fast, Secure, Scalable Decentralized Applications And Marketplaces
Figure 6: Solana’s last round valuation milestones

At a market cap of $96.5M, SOL token is currently undervalued as compared with the valuation of the last four rounds.

Projection Milestones

Approach: Both SOL token price and SOL token circulating supply are variables.

Both SOL token price and SOL token circulating supply are subjects to change over time. Thus Figure 7 visualizes in three scenarios how the SOL market cap could be:

  • By Q4 2020, CS will be around 48.3M SOL; then SOL price can x1.5 (before mainnet)
  • By Q2 2021, CS will be around 459.9M SOL (94.1% of total supply), then SOL price can 2x
  • From 2023, CS will reach an initial supply cap at 488.6M SOL (assuming no burning), SOL price has chances to get higher milestones (Figure 7)
Introducing Solana - Web-Scale Blockchain For Fast, Secure, Scalable Decentralized Applications And Marketplaces
Figure 7: SOL Market Cap Projection