Fill in the fields to run the prediction

Total number of subscribed users
Total number of owned EDTs
Description Value
Medium price of a monthly subscription €11,00
Number of users 1.000.000
Number of emitted tokens 1.000.000.000
Percentage allocated to dividends income 20%
Number of owned tokens 25.000
Monthly income from dividends per token € 0,000220
Monthly turnover € 1.100.000,00
Monthly income from dividends for the amount of owned tokens € 5,50
Annual income € 66,00
Value of the token in relation to the support of the asset from the company turnover € 0,07
Description Phase 1 Phase 2 Phase 3 Phase 4 Listing
EDT price €0,05 €0,08 €0,10 €0,18 €0,35
€ 1.250,00 € 2.000,00 € 2.500,00 € 4.500,00 € 8.750,00
Number of owned tokens 25.000 25.000 25.000 25.000 25.000
Monthly income € 5,50 € 5,50 € 5,50 € 5,50 € 5,50
Annual income € 66,00 € 66,00 € 66,00 € 66,00 € 66,00
Market value of an EDT € 0,07 € 0,07 € 0,07 € 0,07 € 0,07
Value of the owned EDTs € 1.650,00 € 1.650,00 € 1.650,00 € 1.650,00 € 1.650,00
Invested Value
EDT price
Phase 1 (€ 0,05)
€ 1.250,00
Phase 2 (€ 0,08)
€ 2.000,00
Phase 3 (€ 0,10)
€ 2.500,00
Phase 4 (€ 0,18)
€ 4.500,00
Listing (€ 0,35)
€ 8.750,00
Number of owned tokens
Phase 1
25.000
Phase 2
25.000
Phase 3
25.000
Phase 4
25.000
Listing
25.000
Monthly income
Phase 1
€ 5,50
Phase 2
€ 5,50
Phase 3
€ 5,50
Phase 4
€ 5,50
Listing
€ 5,50
Annual income
Phase 1
€ 66,00
Phase 2
€ 66,00
Phase 3
€ 66,00
Phase 4
€ 66,00
Listing
€ 66,00
Market value of an EDT
Phase 1
€ 0,07
Phase 2
€ 0,07
Phase 3
€ 0,07
Phase 4
€ 0,07
Listing
€ 0,07
Value of the owned EDTs
Phase 1
€ 1.650,00
Phase 2
€ 1.650,00
Phase 3
€ 1.650,00
Phase 4
€ 1.650,00
Listing
€ 1.650,00