OPN Tokenomics

An interactive model based on the official OPN tokenomics documentation. Projections starting from Jun 2025.

Tokenomics Model Explained

This model implements the tokenomics described in the official blog post. It focuses on core revenue generation and its direct impact on token price.

Revenue Generation

• Minting Fee: A flat $0.03 per ticket.
• Secondary Fee: An average 2% fee on the ticket's resale price.
• Scalper Tax: The protocol receives 50% of a 15% tax, which is applied *only* to the estimated profit from scalped tickets.

Price Impact Mechanism

• 80% Buy Pressure: 80% of protocol revenue (40% for Token Burns + 40% for Staker Rewards) is used to buy OPN from the open market.
• Deflation & Yield: This creates direct upward price pressure while funding deflation (burns) and staker yield.
• Price Growth: The price impact is calculated based on the ratio of this total buy pressure to the token's market cap.

Tokenomics Parameters

Annual Tickets: 19M

1M100M

Average Ticket Price: $50

$10$500

Resale Rate: 8%

1%25%

Token Price: $0.000436

$0.0001$0.01

Scalper Tax Rate: 15%

5%30%

Future Month Projection

Select Month for Detailed Analysis: Jun (1 months from now)

1 month6 months12 months

Token Price

$0.001451

+233% from today

Cumulative Tokens Burned

291,100,364

in 1 month

Cumulative Staker Rewards

$126,862

over 1 month

Cumulative Revenue

$317,154

over 1 month

Scenario Analysis: Use this slider to explore tokenomics at any future point. Watch how seasonal variations and compound price effects impact burns, rewards, and growth rates.

Detailed Calculation for: Jun

1. Revenue Generation

Minting Fees: $61,385
Secondary Fees: $163,692
Scalper Tax (Protocol Share): $92,077
Total Revenue: $317,154

2. Buy Pressure

Value to Burn (40%): $126,862
Value to Stakers (40%): $126,862
Total Buy Pressure: $253,723

3. Price Impact

Total Buy Pressure: $253,723
/ Est. Market Cap: $108,950
Price Increase Ratio: 232.8803%

Revenue Distribution

Revenue Sources

Projected Token Price Growth

Peak Season Impact

Summer months show 1.3x ticket volume, creating maximum buying pressure and token burns.

Low Season Strategy

Winter months provide accumulation opportunities with 0.6x reduced activity but continued staking rewards.

Compound Effect

As price increases, the dollar value of revenue burns fewer tokens, creating a natural, sustainable growth curve.

Key Tokenomics Features

• Mandatory minting: "$0.03 worth of OPN to mint" each ticket creates base demand
• Secondary market capture: "1–3% (as flat fee) of ticket value" on every resale
• Progressive fee structure: Higher fees for excessive markups protect fans
• Deflationary mechanics: 40% of all revenue permanently burns tokens
• Real yield: 40% distributed to stakers as "real yield to OPN stakers"

From the tokenomics blog: "By bringing more tickets onchain through strategic partnerships, we're creating a powerful network effect. When tickets become NFTs, they unlock innovative payment rails that automatically generate value for the OPN ecosystem."

"This pivot transforms OPEN into a high-throughput, low-cost protocol where usage = token demand. With deals like CM.com confirmed and Azerion on the way, we're seeing real-world validation."