ClankerFinance Model

Interactive flywheel valuation · Monte Carlo · USD / ETH

Headline valuation

Core-only revenue—
Outside income share—
Core-only FDV—
FDV uplift from outside income—
P/E valuation →

Inputs — drag to flex any driver within its range

Assumption editor — low / base / high per input

Input Unit Low Base High
Editing these numbers retargets the slider bounds and the Low / Base / High preset buttons, and reseeds the Monte Carlo sampling ranges.

Revenue breakdown

Monte Carlo simulation

Press “Run Monte Carlo” to simulate 10,000 scenarios using triangular distributions across all input ranges.