Simulation Controls
LIVE ENGINE
Binance Siphon Rate (%)
28.5%
HYPE Initial Share (%)
Monthly Buyback Baseline ($)
$1,250,000
BTC Macro Target
$500,000
BTC Assumed Bottom Price
$55,000
Scenarios
Key Metrics
BTC Growth Mult.
9.09x
Adjusted Buyback
$821,875
Buyback Impact
-34.2%
Runway Status
Moderate Pressure
BTC Expansion vs. HYPE Buyback Trajectory
Quarterly projection modeling fee compression against Bitcoin macro momentum
BTC Price Path ($)
Baseline Buyback
Siphoned Buyback
Structured Intelligence Export
Ready
Exports deterministic quantitative model metrics conforming to Alice Liu's scenario parameters.