MARANELLO / 2027

Hypercar Allocation Valuation Matrix

Auction Allocation Modeling • EV Halo Slot vs Daytona SP3 Baseline
Allocation Presets ACTIVE
Valuation Parameters Real-time
Halo Premium Pct
+53.85%
vs $26.0M Petrol Baseline
Risk-Adjusted PV
$34.90M
Present value at 4.5% disc
Implied Holding Discount
$5.10M
Friction cost over 3.0 yrs
Scarcity / Unit Valuation
$80,160
Implied market cap per unit
ALLOCATION PREMIUM WATERFALL $ Millions
HORIZON DISCOUNT TRAJECTORY (TO 2027 DELIVERY) PV Decay Curve
Model Decision Synthesis
Historic First-Mover Collector Premium dominating horizon holding friction
Chassis #001 forward allocation commands a massive 53.85% scarcity mark-up over peak ICE comps, absorbing $5.10M in delayed delivery carry friction while maintaining $34.90M net present liquidation value.
Delivery Scenario Horizon Nominal Slot Price Discount Rate Net Present Value Holding Friction Halo Spread
Enjoy this tool? Build your own with Super