OmiseGo Valuation Model

VIEW MODEL IN GOOGLE SHEETS. *

*This model is based on Chris Burniske's Cryptoasset Valution Framework.
What was changed: 

• Token supply inputs. 
  
• Additional economy inputs because OMG is targeting both businesses + consumers. Think decentralized Stripe/PayPal for businesses/consumers.  
  
• Additional adoption curve for the consumer market.

I tried to leave as many comments as possible. There are a LOT of assumptions here and I am sure I missed a lot of data points. Would love your feedback and suggestions! Feel free to download and plug in your own assumptions.