GME Valuation Tool

Explore different scenarios to project the future value of Frank's GME stake

Current Stake

0.293%

Current Share Count

182,935

GME Valuation

$87.42M

Stake Value

$256,171

Adjust these parameters to model different scenarios

GME Annual Growth Rate (5%)

0%5%10%15%20%

Tokenization Illiquidity Discount (25%)

0%10%20%30%40%50%

Vision 2030 Milestones Achieved (2)

012345

Annual Dilution Rate (1%)

0%1%2%3%4%5%

Projection Time Horizon (5 years)

1yr2yr5yr7yr10yr

Based on selected parameters through 2030

Year	Base Value	With Vision 2030	With Tokenization	Best Case