Strategy Inc · STRC Flywheel Projection
MSTR Growth & Dilution Model
Interactive projection of share-price growth vs shareholder dilution under the STRC preferred-issuance flywheel. Adjust the seven parameters on the left to see how BTC appreciation, MNAV, issuance pace and dividend rate interact over the horizon.
MSTR price
$161.46
Starting → projected final
BTC holdings
843,738
Treasury value
Share-price growth
+0.0%
Dilution: 0.0%
Delta (Growth − Dilution)
+0.0%
Cumulative dividends: $0B
MSTR price — modeled vs BTC appreciation
| Year | BTC price | BTC held | Treasury $B | MSTR price | BTC/share | Dilution | Price growth | Delta | Cum. divs |
|---|
The dilution argument — in numbers
Total dilution (10y)
+0.0%
Share-price growth (10y)
+0.0%
Positive delta
+0.0%