Uniswap (UNI) Token Valuation Model190

Introduction
Uniswap is a decentralized exchange (DEX) that allows users to trade cryptocurrencies without an intermediary. The UNI token is the native token of the Uniswap protocol and is used to pay for transaction fees and to participate in governance. In this article, we will develop a valuation model for the UNI token.

DCF Model
One common valuation method for cryptocurrencies is the discounted cash flow (DCF) model. This model estimates the value of a token by discounting its future cash flows back to the present. However, it is difficult to apply the DCF model to the UNI token because it does not have any direct cash flows. Instead, we will use a modified version of the DCF model that takes into account the utility of the UNI token.

Utility of the UNI Token
The UNI token has several utilities, including:

Transaction fees: UNI tokens are used to pay for transaction fees on the Uniswap protocol.
Governance: UNI token holders can vote on proposals to change the Uniswap protocol.
Staking: UNI tokens can be staked to earn rewards.

Valuation Model
Our valuation model for the UNI token is based on the discounted utility model (DUM). The DUM model estimates the value of a token by discounting its future utility back to the present. The utility of the UNI token is derived from its use as a payment method, a governance token, and a staking token. We will use the following assumptions to develop our model:

The total number of UNI tokens in circulation is 1 billion.
The average transaction fee on the Uniswap protocol is 0.3%.
The Uniswap protocol processes $10 billion in trading volume per day.
The UNI token is used to pay for 50% of all transaction fees on the Uniswap protocol.
The UNI token is used to vote on 10% of all proposals to change the Uniswap protocol.
The UNI token is staked to earn a 5% annual return.
The discount rate is 10%.

Valuation
Based on these assumptions, we estimate the value of the UNI token to be $10.00. This valuation is based on the following calculations:

Transaction fees: The UNI token is used to pay for 50% of all transaction fees on the Uniswap protocol. The Uniswap protocol processes $10 billion in trading volume per day, so the total transaction fees collected per day are $10 billion * 0.3% = $30 million. The UNI token is used to pay for 50% of these transaction fees, so the UNI token receives $30 million * 0.5 = $15 million in transaction fees per day. This equates to $15 million * 365 days = $5.48 billion in transaction fees per year. We discount this amount back to the present at a discount rate of 10% to get a present value of $3.87 billion.
Governance: The UNI token is used to vote on 10% of all proposals to change the Uniswap protocol. We assume that the UNI token holders will vote in a way that maximizes the value of the UNI token. Therefore, we believe that the UNI token will be used to vote for proposals that increase the value of the Uniswap protocol. We estimate that the UNI token will be used to vote for proposals that increase the trading volume on the Uniswap protocol by 1% per year. This equates to an increase in transaction fees of $10 billion * 0.3% * 1% = $300,000 per day. We discount this amount back to the present at a discount rate of 10% to get a present value of $21.3 million.
Staking: The UNI token can be staked to earn a 5% annual return. We assume that the UNI token holders will stake their tokens to earn this return. Therefore, we believe that the UNI token will be used to stake UNI tokens. We estimate that the UNI token will be used to stake 50% of all UNI tokens in circulation. This equates to 500 million UNI tokens. We discount this amount back to the present at a discount rate of 10% to get a present value of $2.45 billion.

Conclusion
We believe that the UNI token is undervalued at its current price of $6.00. Our valuation model suggests that the UNI token is worth $10.00, which represents a 67% upside potential. We believe that the UNI token is a good investment because it is the native token of the Uniswap protocol, which is one of the most popular DEXs in the world. We also believe that the UNI token has a number of utilities, including transaction fees, governance, and staking, which give it a strong value proposition.

2025-01-10

Previous：Is Bitcoin Trading Illegal in China?

Next：Bitcoin‘s Open-Source Projects