1. Best-Case Scenario (PEPE, EDG, OLB All Increase)
1-1. PEPE: Current price $0.02581, 200,000,000% increase, including 10% discounted purchase
Current price: $0.02581
Discounted price: $0.02581 × 0.9 = $0.023229
Increase rate: 200,000,000% (2,000,000x)
Price after 1 year:
$0.023229 × 2,000,000 = $46,458
Quantity owned: 1,000 tokens
Total value after 1 year:
1,000 × $46,458 = $46,458,000
---
1-2. EDG: Current gold price $85.669, annual 25% increase, including 10% discounted purchase
Current price: $85.669
Discounted price: $85.669 × 0.9 = $77.1021
Increase rate: 25%
Price after 1 year:
$85.669 × 1.25 = $107.086
Quantity owned: 100 tokens
Total value after 1 year:
100 × $107.086 = $10,708.60
---
1-3. OLB: Current price $0.000095, 200,000,000% increase, including 10% discounted purchase
Current price: $0.000095
Discounted price: $0.000095 × 0.9 = $0.0000855
Increase rate: 200,000,000% (2,000,000x)
Price after 1 year:
$0.0000855 × 2,000,000 = $171
Call option quantity: 10,000 tokens
Total value after 1 year:
10,000 × $171 = $1,710,000
---
Total for Best-Case Scenario: Estimated Value After 1 Year
1. PEPE: $46,458,000
2. EDG: $10,708.60
3. OLB: $1,710,000
Total: $48,178,708.60
---
2. Worst-Case Scenario (PEPE, OLB Both Drop to $0, Only EDG Retains Value)
2-1. EDG: Current gold price $85.669, annual 25% increase, including 10% discounted purchase
Current price: $85.669
Discounted price: $85.669 × 0.9 = $77.1021
Increase rate: 25%
Price after 1 year:
$85.669 × 1.25 = $107.086
Quantity owned: 100 tokens
Total value after 1 year:
100 × $107.086 = $10,708.60
---
2-2. PEPE and OLB: Both Drop to $0
PEPE value: $0
OLB value: $0
---
Total for Worst-Case Scenario: Estimated Value After 1 Year
1. PEPE: $0
2. EDG: $10,708.60
3. OLB: $0
Total: $10,708.60
---
Final Conclusion
Best-Case Scenario: $48,178,708.60
Worst-Case Scenario: $10,708.60
Pepe×Edg Today Pricr : $ 7,769.97
With the 10% discounted purchase reflected, the results show a significant difference between the best and worst cases. EDG remains a stable asset, ensuring a reliable return even in the worst-case scenario.
