Validator Opportunity

REVENUE MODELER · NO WALLET REQUIRED
Projected annual revenue
3% DELEGATION4% DELEGATION5% DELEGATION
$0.00$125K$250K$375K$500K
$75M$750M · SELECTED$1.425B
Assumptions

Adjust the assumptions to see how they affect the revenue opportunity.

●
MON FDV
The fully diluted valuation of MON, in billions of USD.
$
$0B$100B
×
Circulating Supply
The percentage of MON in circulation.
%
0%100%
×
Staking Ratio
The percentage of circulating MON that is staked.
%
0%100%
×
Kintsu MON Absorption %
The percentage of staked circulating MON that is staked with Kintsu.
%
0%100%
×
Staking Yield
The annualized yield from staking on Monad.
%
0%25%
×
Average Validator Fee %
The average commission fee that validators charge on staking rewards.
%
0%15%
Derived values

Recomputed live from the assumptions on the left.

=
MON Market Cap
The total market cap of circulating MON, in USD.
$2B
=
Kintsu TVL
The total value locked in Kintsu.
$750M
=
Kintsu Annualized Total Rewards
The total rewards earned on Kintsu from staking MON, in USD.
$75M
=
Performance Fees to Validators
The total annualized commission fees paid to validators on Kintsu, in USD.
$3.75M
Validator auction
PLANNED · NOT LIVE

Planned: a validator slot auction. It is not live, and no auction contract is deployed. Today, sMON’s validators and their target weights sit in an on-chain registry inside the sMON contract, and a 3-of-5 multisig holds the role that adds validators and sets their weights. The auction is designed to let validators bid for delegation slots in a second-price auction, so the price of a slot is set by competing bids. On-chain governance of the validator set is planned too, and is not live either. The modeler above projects what a slot could earn, from your own assumptions about MON’s FDV, circulating supply, Kintsu TVL and more.