If LeoDex generates $1,000 per day in fees, how much LEO will get locked up permanently by both LeoStrategy and POL if it owns ~50% of the sLEO and 15% respectively
Assume LEO is $0.08 today and grows 100% in USD value per year for the next 3 years
Also assume LeoDex starts earning $1,000 per day on average by the end of 2025 and grows by 100% per year for 3 years in revenue
LeoDex's POL earns from its sLEO stake (rewards from affiliate fees), so with $1,000 daily fees at end-2025, POL at 15% sLEO gets $150/day USDC. At $0.08/LEO, that's 1,875 LEO bought & perma-staked daily. LeoStrategy (assuming 50% sLEO) gets $500/day USDC, or 6,250 LEO/day locked.
Total daily lock: 8,125 LEO initially.
Over 3 years (2026-2028), revenue doubles yearly: $365k (2026), $730k (2027), $1.46M (2028). LEO price: $0.16 (2026), $0.32 (2027), $0.64 (2028).
Assuming stakes hold steady (realistic only early on; POL grows autonomously), total locked ~1.18M LEO in 2026, ~1.46M in 2027, ~1.83M in 2028. Cumulative: ~4.47M LEO over 3 years.
This is simplified math—stakes will rise for POL/LeoStrategy, boosting their shares over time. Track real-time at leodex.io/leo. No financial advice.