Core logic: The dramatic surge in the Fossil Premium radically alters the scale of this business, shifting it from a low- margin experiment to a high-cash-flow monopolistic platform.

Parameter

Original Hypothesis

Revised (200x-225x)

Standard DOGE Market Price (Median) $0.10 $0.10

2013 DOGE Fossil Premium 3x - 8x 200x - 225x

2013 DOGE Unit Price $0.30 - $0.80 $20.00 - $22.50

Median Unit Price $0.50 $21.25

A unit price of $20+ per coin implies a non-linear leap in hammer prices and commission volumes. Daily revenue in the Base Case jumps by 4.7x. 每场及每日收入预测 / Per Auction & Daily Revenue Forecast

Scenario

Vol per Auc

Unit Price

Hammer Price

Rate

Sotheby’s Net / Auc

Daily Total (24 Auc)

Conservative

Base Case

Aggressive

Scenario

Gross Annual Revenue

Net Profit (Post OpEx)

Conservative $17.5 M

Base Case $41.0 M

Aggressive $98.6 M

Sotheby’s Digital Assets Research | Confidential 1 / 4

💡 Structural Shift: Original baseline daily revenue jumps from $24,000 to $112,200 (a 4.7x increase). The 200x premium transforms this business from a “marginal experiment” into an absolute cash-printing machine. 二、总场次与成交量预测 / II. AUCTION SESSIONS & VOLUME FORECAST

The total circulating market cap is massive. At a median price of $21.25, the capacity of this single asset class exceeds the entire global rare coin market ($5B-$10B). 供给与时间基础参数 / Time & Supply Foundations

Time Structure Parameters

Market Cap Evaluation (At $21.25)

Total hours per year

Total 2013 Minted Supply: ~2B

Weekly Maintenance Window

Estimated Surviving Supply: 500M - 1B

Net Effective Sessions: 8,656/yr

Total Circulating Cap: $10.6B - $21.25B

Based on rare coin markets (3-8% turnover), adjusted to 5-12% reflecting superior digital liquidity:

Scenario

Circ. Supply

Turnover

Annual Vol

Vol / Auc

Annual GMV

Sotheby’s Comm.

Net Margin

Sotheby’s Digital Assets Research | Confidential 2 / 4

PROPRIETARY BUYING

Under a 200x premium, the four layers of game-theoretic arguments against proprietary positions are amplified to catastrophic dimensions. 1️⃣ 利益冲突 → 演变为灾难级信任危机 / Conflict of Interest → Catastrophic Trust Crisis

At $20+/coin, holding even 100k coins creates a $2M proprietary exposure. Every auction will spark severe market skepticism: “Is Sotheby’s dumping its own front-running positions?” Regulators will inevitably question if the price discovery is genuine or artificially manufactured. 2️⃣ 资本效率 → 差距拉大到极端荒谬 / Capital Efficiency → Absurdity in Returns Split

(ROIC: 11,900%)。 Comparing a $2M capital layout: Proprietary directional buying nets a directional +10% gain of $210k (10.5% ROIC) with extreme volatility risk. The Platform-only model capitalizes on an asset-light framework to capture a $238M commission pool (11,900% ROIC). No rational operator takes the former.

In the base case, the pipeline demands 155,256 coins daily. Every coin Sotheby’s hoards directly subtracts a $20+ premium lot from its own auction schedule. Proprietary accumulation acts as a direct tax on its own future commission funnel. 4️⃣ 品牌定位 → 200x溢价的本质是“中立溢价” / Brand Positioning → Premium is Leveraged on Neutrality

The 200x premium is entirely built on buyer trust, certified exclusively by Sotheby’s as an uncompromised, neutral arbiter. The moment Sotheby’s assumes a market-making/proprietary stance, that neutrality is destroyed, causing the 200x premium to instantly collapse to 20x or baseline parity. 四、核心战略结论修正 / IV. POST-200X CORE STRATEGIC CONCLUSION 原战略结论: “微利尝试,战略卡位。” (Low-margin trial, strategic positioning.) Sotheby’s Digital Assets Research | Confidential 3 / 4

Revised Conclusion: A natural, high-moat, monopolistic cash cow yielding $35M - $95M in net annual pure profit. 200x溢价确立后的三大核心复利效应 / Three Compounding Effects of the 200x Premium:

Under a 200x premium, the temptation to front-run using information advantage increases exponentially, but its destructive power is fatal. Keeping Sotheby’s balance sheet absolutely clean of proprietary inventory is the single institutional prerequisite for this multi-million dollar cash cow to exist. Sotheby’s Digital Assets Research | Confidential 4 / 4