Raphael Zagury, chief funding officer at Swan Bitcoin, has developed a brand new BTC pricing mannequin that at present calculates a good worth of $387,823 in a base case. Zagury calls it Schrödinger’s Coin Mannequin and bases the valuation of Bitcoin on the truth that it’s a retailer of worth that can demonetize all different belongings.
Bitcoin Worth Undervalued By At Least 13 Fold
Impressed by “Bitcoin as Property” by Michael Saylor, the mannequin calculates Bitcoin’s potential to siphon off the financial premium from conventional belongings, leading to a shift in capital allocation and a revaluation of their worth.
It hypothesizes that the enlargement of cash provide by central banks all over the world has led to a basic destruction of cash and a flight of capital by traders into monetary devices comparable to shares, actual property, and exchange-traded funds (ETFs) as their main shops of worth.
Central banks, flooded with extra forex, have essentially damaged the worth of cash, main traders to hunt safety towards the unfavorable results of cash printing. This phenomenon has resulted within the financialization of the economic system and large financial premiums.
These premiums have the impact of pricing many of those belongings, together with actual property, far above their utility worth, Zagury argues. Bitcoin, in line with the analyst, has the potential to profit from this and turn out to be the premium asset by demonetizing the aforementioned conventional shops of worth.
To calculate Bitcoin’s honest worth, the mannequin seems to be on the main asset courses and makes use of chances for when and the way a lot share Bitcoin can take from every asset class. As well as, a time worth is included.
Moreover, the Schrödinger’s Coin mannequin relies on the idea of quantum superposition, the place Bitcoin has two potential outcomes. “It both fails and is nugatory (Dan Peña situation) or captures the financial premium of conventional shops of worth (Saylor situation),” the analyst states.
How Is the Base Situation Calculated?
In every situation, the worth of demonetization by Bitcoin is calculated for every asset class based mostly on the parameters and summed up.
The bottom case assumes that 60% of gold’s market capitalization is because of monetization moderately than utility. With a market capitalization of $10 trillion and a 70% chance of gold demonetization, this leads to a Bitcoin worth of $87,000.
When the opposite asset courses at the moment are added and an intertemporal low cost fee of 12.5% is taken into account, this leads to a Bitcoin current worth of $379,823 within the base case. Underlying the bottom case are the next parameters of demonetization proven within the picture under.

In probably the most bullish situation, BTC might attain a worth of over $3 million per coin. “When it comes to anticipated worth, right here’s the trail to HyperBitcoinization as this situation performs out; resulting in a Bitcoin worth of +$3mm in 20 years,” Zagury writes.
The gif under exhibits the interface that Zagury is at present nonetheless creating to permit Bitcoiners to make their very own assumptions and chances with a view to calculate a good Bitcoin worth.
Full mannequin description, sources and extra data right here:https://t.co/qwKsjTV8iz
I am determining a strategy to share the dynamic software under as open supply. This fashion anybody could make their very own situations and assumptions. Quickly…
Bitcoiners run the numbers. ▶️ pic.twitter.com/9VVidSH3PZ
— Alpha Zeta (@alphaazeta) April 5, 2023
Sam Callahan, lead analyst at Swan commented on the modell:
Bitcoin’s adoption gained’t occur in a single day. It’s a sport of chances as extra folks find out about it and start to worth it over time. Ultimately, it would demonetize different belongings because of its superior financial properties, however as we speak, it stays underappreciated and thus undervalued.
At press time, the BTC worth stood at $27,912. After one other failed try to beat the resistance space at $28,600, the BTC worth is at present struggling to search out assist.

Featured picture from iStock, chart from TradingView.com