Beam : Price forecast extrapolation according to the treasury supply for the 3 first years and the expectation of the VC investors

Treasury  after 3 years: (1*20Beam + 2*10Beam) * 1440Block * 365days = 21’024’000 Beam

Treasury allocated to the private investors: 21’024’000 Beam * 35% = 7’358'400 Beam

ROI expected from the VC after 3 years: x35 (between 20x & 50x according to the risk)
Coin Value after 3 years: $invested x35 / 7’358'400 Beam

Assumption 1: $invested = 3’000’000$  --> Beam Value: 14$
Assumption 2, $invested = 6’000’000$  --> Beam Value: 28$
Assumption 3, $invested = 12’000’000$  --> Beam Value: 46$



Other approach:
Circulation supply after 3 year: 21’024’000 Beam
Market cap in 3 years: 800’000’000$, like Monero today
Beam Value: 38$




Please don’t take it too seriously