Interactive Pricing Model

Model Assumptions & Methodology

Pricing Engine: Three parallel models blended with shifting weights over 20 years. CLW Asset Pricing (60%→5%) captures collateral-locked value; ARMA Buy Pressure (10%→25%) models momentum from buyback flow; DCF Maturity (30%→70%) applies Gordon Growth with decaying discount rate (8%→6%). See Amp Whitepaper §4–5.

Default GMV (Year 1): Based on 5% capture of confirmed Flexa merchants' card-present transaction volume. 16 confirmed merchants with ~$40.9B combined revenue (excl. group-level), 65% card-present assumption = ~$26.6B addressable × 5% = ~$1.33B.

Merchant Fee Rate: 0.6375% — Flexa's published rate, significantly below credit card interchange (1.5–3.5%). Fixed as a model constant.

Buyback Mechanism: 90% of merchant fees used to purchase AMP from open market (Whitepaper §5). Remaining 10% covers network operations.

Staking: Dynamic S-curve model. Higher yields attract more stakers (yield-sensitive adjustment), reducing liquid supply and creating a supply squeeze effect on price.

US Market Share: US GMV ÷ US Credit Card TAM ($10.77T in Year 0, growing 5.5%/yr per Nilson Report). Not a forecast — shows what share of US card payments would flow through Flexa at each GMV level.

Bear/Bull Bands: ±40%/+60% around base case. These represent scenario multipliers, not probabilistic confidence intervals.

Revenue estimates marked "est." are not verified. This model is for educational/research purposes only. Not financial advice.