[GUEST ACCESS MODE: Data is scrambled or limited to provide examples. Make requests using your API key to unlock full data. Check https://lunarcrush.ai/auth for authentication information.]  Gossip hunter.ethไธๆฝ่ [@Gosshunter_eth](/creator/twitter/Gosshunter_eth) on x 4248 followers Created: 2025-07-16 14:35:42 UTC ๐ Revaluing $KAITO with the DCF Model โ Is the Current Price Justified? Is it true that X kaito=0.44usd? In the world of crypto, especially in the booming AI-token sector, valuations are often driven more by hype than fundamentals. But for tokens like $KAITO, which are tied to actual revenue-generating products (like AI tools, InfoFi dashboards, and analytics), we can apply a traditional financial model โ Discounted Cash Flow (DCF) โ to estimate their true intrinsic value. This article takes a deep dive into revaluing $KAITO using the DCF approach, to determine if the current price is overblown or still reasonable. ๐งฉ X. Overview of KAITO $KAITO is the native utility token of an AI-powered InfoFi platform that aggregates and analyzes Web3 data. The project positions itself as a โGoogle + ChatGPTโ for the crypto world. It generates revenue from: AI subscription tools and analytics. Creator and user incentives (Yap-to-Earn model). API and B2B services. Max Supply: X billion Circulating Supply: ~241 million Current Price: ~$1.60 Market Cap: ~$385 million Fully Diluted Valuation (FDV): ~$1.6 billion ๐ X. What is Discounted Cash Flow (DCF)? Goal: Estimate the present-day value of a token based on its future ability to generate cash flows. โ Assumptions: Revenue grows rapidly in the first X years, then levels off. Profit margin increases with scale. Discount rate: XX% (due to crypto market risk). Long-term growth rate post-2029: X% annually ๐งฎ X. Projected Cash Flows (in million USD): YearRevenueNet Profit (FCF) 2025$10M$4M 2026$20M$9M 2027$30M$15M 2028$40M$20M 2029$50M$25M ๐ธ Discounted back to present value: PV_{2025-2029} \approx XXXX + XXXX + XXXX + XXXX + XXXX = \boxed{\$35.95M} ๐ X. Terminal Value (Beyond 2029) Using the Gordon Growth Model for long-term valuation: TV = \frac{25 \times 1.05}{0.20 - 0.05} = \$175M Discounted back to present: PV_{TV} = \frac{175}{(1.2)^5} \approx \boxed{\$70.28M} ๐ X. Final Valuation of $KAITO \text{Total Valuation (NPV)} = XXXXX + XXXXX = \boxed{\$106.23M} With XXX million tokens circulating: \text{Fair Price per Token} = \frac{106.23M}{241M} \approx \boxed{\$0.44} โ๏ธ X. Comparing with Market Price MetricValue DCF Fair Value~$0.44 Market Price~$1.60 Premium~3.6x higher This suggests the market is pricing in a massive growth premium โ likely due to: Strong community and user growth expectations Binance listing and early exchange traction Speculative capital riding the AI + Web3 narrative โ X. Final Verdict Based on DCF, the true long-term value of $KAITO is around $XXXX under conservative revenue projections. The current market price (~$1.60) is 3โ4x higher, reflecting heavy speculation and bullish expectations. Long-term holders should monitor: Real user growth & AI adoption Revenue updates from the team Token unlocks & inflation pressure Short-term traders may ride the hype waves, but should be cautious above $2โ$3 if fundamentals donโt catch up. #TokenValuation #CryptoDCF #Web3Fundamentals #KAITOanalysis #AIinCrypto #CryptoResearch @KaitoAI @Bybit_Official @xStocksFi  XXX engagements  **Related Topics** [coins ai](/topic/coins-ai) [world of](/topic/world-of) [$kaito](/topic/$kaito) [coins base ecosystem](/topic/coins-base-ecosystem) [coins analytics](/topic/coins-analytics) [Post Link](https://x.com/Gosshunter_eth/status/1945492544907096564)
[GUEST ACCESS MODE: Data is scrambled or limited to provide examples. Make requests using your API key to unlock full data. Check https://lunarcrush.ai/auth for authentication information.]
Gossip hunter.ethไธๆฝ่
@Gosshunter_eth on x 4248 followers
Created: 2025-07-16 14:35:42 UTC
๐ Revaluing $KAITO with the DCF Model โ Is the Current Price Justified? Is it true that X kaito=0.44usd?
In the world of crypto, especially in the booming AI-token sector, valuations are often driven more by hype than fundamentals. But for tokens like $KAITO, which are tied to actual revenue-generating products (like AI tools, InfoFi dashboards, and analytics), we can apply a traditional financial model โ Discounted Cash Flow (DCF) โ to estimate their true intrinsic value.
This article takes a deep dive into revaluing $KAITO using the DCF approach, to determine if the current price is overblown or still reasonable.
๐งฉ X. Overview of KAITO
$KAITO is the native utility token of an AI-powered InfoFi platform that aggregates and analyzes Web3 data.
The project positions itself as a โGoogle + ChatGPTโ for the crypto world.
It generates revenue from:
AI subscription tools and analytics.
Creator and user incentives (Yap-to-Earn model).
API and B2B services.
Max Supply: X billion
Circulating Supply: ~241 million
Current Price: ~$1.60
Market Cap: ~$385 million
Fully Diluted Valuation (FDV): ~$1.6 billion
๐ X. What is Discounted Cash Flow (DCF)?
Goal: Estimate the present-day value of a token based on its future ability to generate cash flows.
โ Assumptions:
Revenue grows rapidly in the first X years, then levels off.
Profit margin increases with scale.
Discount rate: XX% (due to crypto market risk).
Long-term growth rate post-2029: X% annually
๐งฎ X. Projected Cash Flows (in million USD):
YearRevenueNet Profit (FCF)
2025$10M$4M 2026$20M$9M 2027$30M$15M 2028$40M$20M 2029$50M$25M
๐ธ Discounted back to present value:
PV_{2025-2029} \approx XXXX + XXXX + XXXX + XXXX + XXXX = \boxed{$35.95M}
๐ X. Terminal Value (Beyond 2029)
Using the Gordon Growth Model for long-term valuation:
TV = \frac{25 \times 1.05}{0.20 - 0.05} = $175M
Discounted back to present:
PV_{TV} = \frac{175}{(1.2)^5} \approx \boxed{$70.28M}
๐ X. Final Valuation of $KAITO
\text{Total Valuation (NPV)} = XXXXX + XXXXX = \boxed{$106.23M}
With XXX million tokens circulating:
\text{Fair Price per Token} = \frac{106.23M}{241M} \approx \boxed{$0.44}
โ๏ธ X. Comparing with Market Price
MetricValue
DCF Fair Value$0.44
Market Price$1.60
Premium~3.6x higher
This suggests the market is pricing in a massive growth premium โ likely due to:
Strong community and user growth expectations
Binance listing and early exchange traction
Speculative capital riding the AI + Web3 narrative
โ X. Final Verdict
Based on DCF, the true long-term value of $KAITO is around $XXXX under conservative revenue projections.
The current market price (~$1.60) is 3โ4x higher, reflecting heavy speculation and bullish expectations.
Long-term holders should monitor:
Real user growth & AI adoption
Revenue updates from the team
Token unlocks & inflation pressure
Short-term traders may ride the hype waves, but should be cautious above $2โ$3 if fundamentals donโt catch up.
#TokenValuation #CryptoDCF #Web3Fundamentals #KAITOanalysis #AIinCrypto #CryptoResearch
@KaitoAI @Bybit_Official @xStocksFi
XXX engagements
Related Topics coins ai world of $kaito coins base ecosystem coins analytics
/post/tweet::1945492544907096564