Valuation Model2026 → 2035

Abaxx NPV Calculator

A back-of-envelope present-value model for Abaxx Technologies based on its commodity futures pipeline. Adjust market capture, churn, the exit multiple and the discount rate to see how the implied share price moves.

Not affiliated with Abaxx TechnologiesTrack ABXX volumes ↗ (unaffiliated)
Annual revenue @ 2035
$1.05B
Valuation @ 2035
$20.93B
Present value (today)
$5.95B
Implied price / share
$156.55
$498.28 @ 2035
01

Global assumptions

50×
1.00×
4.0
20×
15%
02

Contract pipeline

Each contract grows along its own exponential curve from today's adoption to ~full capture by 2035.

LNG

$5.00 / side
50%
3.0%
Revenue @ 2035
$510.76M
Present value
$2.90B

Gold

$1.25 / side
50%
2.0%
Revenue @ 2035
$254.28M
Present value
$1.45B

Silver

$1.25 / side
50%
2.0%
Revenue @ 2035
$73.65M
Present value
$418.74M

Weather Futures

$5.00 / side
50%
1.0%
Revenue @ 2035
$24.55M
Present value
$139.55M

Carbon (JREDD)

$0.50 / side
50%
5.0%
Revenue @ 2035
$24.57M
Present value
$139.66M

Carbon (CORSIA)

$0.50 / side
50%
2.0%
Revenue @ 2035
$36.83M
Present value
$209.37M

Lithium Carbonate

$5.00 / side
50%
1.0%
20×
Revenue @ 2035
$98.19M
Present value
$558.22M

Nickel Sulphate

$5.00 / side
50%
1.0%
20×
Revenue @ 2035
$23.56M
Present value
$133.97M

Maine Lobster

$5.00 / side
0%
1.0%
Revenue @ 2035
$0.00
Present value
$0.00
03

Implied share price

Shares outstanding (2026)
38,000,000
42,000,000