

In the spirit of @BTCoptioneer's framework, I am sharing my own 10 year $MSTR model for financial entertainment. Assumptions in Base case: -$BTC CAGR at 25% -MSTR pinned at 1.15× mNAV -Preferred demand flat -Prefs yield 11% 10-year Base case output: BTC: ~$853K (~9x | 25% CAGR) MSTR: ~$2,196 (~12x | 28% CAGR) Super-Bear, Bear, Bull, and Super-Bull also included below. Critics welcome. URL: #gid=678641618" target="_blank" rel="nofollow noopener">docs.google.com/spreadsheets/d…



























