Niche Capital Market Calculator

Model your Niche offering and compare costs to traditional fundraising methods

Offering Configuration
Configure your Niche micro-commodity offering parameters

Target capital to raise from investors

Discounted price investors pay upfront

Redemption value at maturity

Time until investors can redeem at face value

Offering Summary
Key metrics for your Niche micro-commodity offering

Total Units Issued

20,000,000

Treasuries Required

1

(1,000,000,000 genome capacity)

Investor ROI

300.0%

(150.0% annualized)

Issuer Costs (Onli)
Your costs to launch and manage the Niche offering
Developer Subscription (annual)$6,000
Treasury Deployment (one-time)$50,000
Genome Issuance (20,000,000 × $0.05)$1,000,000
Total Year 1 Costs$1,056,000

Net Proceeds Analysis

Investor Funds Received:$5,000,000
Less: Issuance Cost (paid from investor funds):-$1,000,000
Net Proceeds to Issuer:$4,000,000
Actual Issuer Cost:$56,000
Cost as % of Raise:1.12%
Investor Returns
Example returns for a $100,000 investment

Hold to Maturity

Investment:$100,000
Units Purchased:400,000
Value at Maturity:$400,000
Profit:$300,000
ROI:300.0%
Annualized:150.0%

Early Exit (50% of maturity)

Investment:$100,000
Hold Period:12 months
Secondary Market Price:$0.63
Sale Proceeds:$250,000
Profit:$150,000
ROI:150.0%
Annualized:150.0%
Cost Comparison: Niche vs. Traditional Methods
See how Niche compares to traditional fundraising approaches
MethodUpfront Cost% of RaiseEquity DilutionKey Trade-off
Niche (Onli)$56,0001.12%0%Obligation to deliver/repay
Traditional Bond$250,0005.0%0%High costs, credit rating required
STO$100,0002.00%0%High compliance costs
ICO$50,000-$150,0001-3%Varies80%+ scam rate, no legal protection
Equity (Series A)$25,0000.50%25%Permanent ownership loss

Savings vs. Traditional Bond

Traditional Cost:$250,000
Niche Cost:$56,000
Total Savings:$194,000 (77.6%)

Value Preserved vs. Equity Financing

Implied Company Valuation (25% dilution):$20,000,000
Equity Value Lost (25%):$5,000,000
Ownership Preserved with Niche:100% ($5,000,000 value retained)
Assumptions
  • • Developer subscription: $6,000/year (includes 3 seats)
  • • Treasury deployment: $50,000 per 1 billion genome capacity
  • • Genome issuance: $0.05 per genome (paid from investor funds)
  • • Traditional bond issuance: 5% of raise amount (industry average)
  • • Equity dilution: 25% typical for Series A round
  • • Secondary market pricing: Midpoint between contract price and face value
  • • All costs shown are one-time unless specified as annual