Strategy Cycle Model

Strategy Cycle Model
Scenario?
Approach?
Power law?
Money?
Value delivered?$1.11M 44×no spending$769k to $1.55M on the worst and best fills on record
Cycle 1 top · 2029$113k 4.5×unlocks $6,700 a year
Cycle 2 top · 2033$343k 14×unlocks $20.2k a year
Cycle 3 top · 2037$1.11M 44×unlocks $88.4k a year
Coin, end?1.250claim via shares, plus reserve
Your position? 179 shares, $25.0k Size it in whichever unit you think in
Execution? 82% of the top, back in at 1.36× the low
Premium? 1.55× in 2029

The Premium column is this path’s multiple: 1.55× in 2029. That is a price over NAV, not a bitcoin-per-share rate.

Bitcoin per share in raise years is the box: +2% a year on this path. It follows the scenario unless Custom rate is on. Custom rate overrides the box, not the column. The switch alone does not move the path until you type a different figure. That rate would only be worth 0.92× of NAV to someone who wants 5%, not the column’s 1.55×.

Spending? not funded from this position
Things to buy? nothing yet

Nothing yet. Add a car, a house, or anything else you mean to buy out of this.

Reserve? none set aside Held as, by weight?

Setting this to zero keeps more of the position working and removes the part of the plan that survives if the rest does not. Setting it above zero costs terminal value, and the figure above shows how much.

Strategy · MSTR MSTR $140 · bitcoin $82.5k
Strategy · MSTR?

STRC, the company's par-anchored preferred, is at $97.72 against a $100 par.

Figures verified by hand against filings. Today the market pays 1.09× for a claim on this company's bitcoin.

balance sheet as of 35 days ago.

The path?$1.0k$10k$100k$1M2013201720212025202920332037$620k in 2037, 1.19x below it. Cycle tops and bottoms marked.actualpathpower lawchannel to 2037, ending $1.11M
Repeat · rotate · realistic fills · nominal
YearBitcoinShare PremiumHeld Cash TotalAction
Today$82.5k$1401.09×179$0$25.0kLatest published prices. Each row is that year’s high, or its low if the price falls.
2026$92.7k$1751.11×179$0$31.3kJune low
2027$115k$2361.17×179$0$42.2kRecovery · high
2028$160k$3711.24×179$0$66.4kHalving · high
2029$260k$8101.57×0$113k$113kSold all at $666 · Cycle 1 top · high
2030$130k$2531.06×330$0$83.2kBought back at $343 · Bear · low
2031$185k$4081.13×330$0$134kBasing · high
2032$260k$6501.23×330$0$214kRecovery · high
2033$420k$1,3341.51×0$343k$343kSold all at $1,096 · Cycle 2 top · high
2034$210k$4571.07×553$0$252kBought back at $621 · Bear · low
2035$320k$7771.15×553$0$430kBasing · high
2036$430k$1,1361.22×553$0$628kRecovery · high
2037$620k$2,0001.46×553$0$1.11MHeld through: last top, nothing to rebuy · Cycle 3 top · high
Move a year? as written
YearBitcoin, $kPremium, ×Phase
2026 Low $58.5k in June; year end at spot
2027 Recovery
2028 Halving; prior high regained
2029 Cycle 1 top window
2030 Bear
2031 Basing
2032 Recovery
2033 Cycle 2 top window
2034 Bear
2035 Basing
2036 Recovery
2037 Cycle 3 top window
2038 Bear
2039 Basing
2040 Recovery
2041 Cycle 4 top window
2042 Bear
2043 Basing
2044 Recovery
2045 Cycle 5 top, horizon end

A moved year is marked in the table above and travels with the link.

Against the power law

Every cycle low since 2013 has landed within 0.94–1.14× a line through them. This path’s lows fall to 0.66× the live floor by 2030 and 0.47× by 2034, so it assumes that floor stops binding. Why. ?

The channel has narrowed every cycle against a line through the lows (18.4×, 12.4×, 6.0×, 2.7×). The live cap is 2.38× by 2029. Bull tops that year at 2.60×, wider than the channel is expected to be. Nothing is capped to it. The edges converge without meeting, and neither convergence is a date. The floor now stays inside the world at every horizon; anchored on the genesis block it did not. Why. ?

Where are we now? 3 of 5 bottom signals lit, past the 3 it takes as of today

All 5 bottom signals have lit at some point this cycle. 3 are lit together now, and the model calls a bottom at 3. Before the ledger began, at least 4 were lit together on 24 Jun, rebuilt from the same rules with the wrapper leg left out. No top signal has lit this cycle.

Signals read on 2026-10-19, as of today.

Is it near a top? nothing lit this cycle
SignalReading, and what it takes GapFirst litEdge
not lit this cycle: Stretched above its own trend percentile 38.1, needs at or above the 75th 36.9 to go +1.00
not lit this cycle: Inside the window the halving implies outside the window, needs 16-20 months after a halving untested
not lit this cycle: The wrapper is expensive 1.071x net asset value, needs at or above 1.35x 0.28x to go untested
not lit this cycle: Froth 0 of 3 signs, needs at least two of three +1.00
lit earlier this cycle: The crowd is greedy 59 on the Fear and Greed index, needs at or above 70 11 to go 6 Oct not counted
Is it near a bottom? 3 lit now, 5 of 5 this cycle, past the 3 it takes
SignalReading, and what it takes GapFirst litEdge
lit now: The wrapper is cheap 1.071x net asset value, needs at or below 1.2x past by 0.13x by 12 Jul untested
lit earlier this cycle: Back at its own trend percentile 38.1, needs at or below the 20th 18.1 to go 24 Jun +1.00
lit earlier this cycle: Holders under water percentile 41.2, needs at or below the 20th 21.2 to go 5 Feb +1.00
lit now: Money supply turning up up 1.81 points off its 12-month low, needs at least 0.3 points, turning up rather than a level past by 1.51 points by 1 Nov +0.50
lit now: Long enough since the peak 12.4 months since 2025-10-06, needs 8-14 months inside the window 6 Jun untested
lit earlier this cycle: The crowd is fearful 59 on the Fear and Greed index, needs at or below 25 34 to go 12 Oct not counted

The cycle runs from the 2025-10-06 peak, and a date is when a signal first lit inside it, whether or not it is lit now. The count since the peak is the better read of whether the cycle has turned.

Does rotating beat holding? rotating wins at 3 of 3 tops

The trade is simple enough: sell part of the position near a top, wait for the fall, buy back more coin than you sold. Nobody picks the exact top or the exact bottom, and you do not have to - what decides it is whether the fall is deep enough to cover how far off you were. Your Execution settings assume you sell at 82% of the top and buy back at 1.36× the low, which puts the bar at 43%: the price has to fall further than that before selling and buying back leaves you with more. On this path it does - 69% after the 2029 top, 66% after 2033 and 62% after 2037 - so there is room to be early or late. The narrowest is 2037, 20 points deeper than the bar, which is how wrong the timing can be before the trade stops paying. Those depths are what the last four cycles did, carried forward - not a claim about the next one. The 2037 fall is measured a cycle past the years shown, because the run stops at that top. Sell nearer the top, or buy back nearer the low, and the bar drops and more tops clear.

Every modelled top clears the breakeven, so nothing here observes rotation expiring. Falls compress about 5% a cycle, and extrapolating past the last modelled cycle puts the crossing near 2068. ?

Which scenario is live? Mania

Live is ahead of every straight line from the June low to 2026; closest to Mania. Live $140 vs $137 today; bitcoin 82k vs 80k; premium 1.09× vs 1.03×.

The mark is today’s print against that line.

A share’s bitcoin per share is the third term. Filings to 2026-08-16 measured -18% a year (shares 387.4M to 397.4M); the model assumed +2.0%. ?

What would each scenario cost? 1.9× the last cycle’s money for Repeat

A price is not a forecast until someone has priced the money needed to reach it. Each rung asks for a certain amount of net new money — what holders actually paid, not market value, which moves when nobody trades. The last full cycle delivered $0.69T of it, and it did that on 1.88× the cycle before. So read the last column against 1.88, not against one.

Scenario2029 top New money it needsAgainst the last cycle
Shallow$137k$0.51T0.75×
Smaller$172k$0.74T1.08×
Milder$234k$1.14T1.66×
Repeat$260k$1.30T1.90×
Bigger$309k$1.62T2.36×
Bull$405k$2.24T3.26×
Mania$405k$2.24T3.26×

Two rungs asking for the same money is not an error. Mania carries the same bitcoin path as Bull and differs only in what the market pays over net asset value, so the money required to reach the price is identical and the premium is the whole difference between them.

Since the 2026-06-30 low this cycle has delivered $0.001T of new money, against a market cap up $0.44T over the same stretch. The price has moved and the money has not, which is what a recovery on thin volume looks like and is the single most useful line on this panel. Watch it turn positive before the price does.

Money in is realised capitalisation, market cap divided by MVRV, from daily closes. Each dollar of it bought 3.18× its own size in market cap across the last full cycle; that ratio has decayed every cycle (4.78x, 4.67x, 3.33x, 3.18x) and the last observed value is used rather than an extrapolation of the decay. ?

Against the alternatives rotate $1.11M against hold $358k
ApproachEnd valueCoinWhat it is
Rotate$1.11M1.250Sell at tops the gate approves, buy back at the lows
Half capture$466k0.511The same rules, executed at half size
A year early$109k0.123Every signal fires one year before the top
A year late$681k0.769Every signal fires one year after the top, into the fall
Hold$358k0.405Never sell
Hold and borrow$358k0.405Never sell at a top; borrow to live, cleared at each top by selling into it

How much can you take out? up to $4,200 a year, on rotate, borrowing to live
PlanSpend nowBy the endPeak loanLeft 
Rotate, selling at tops$4,000$143k$02%most left
Rotate, borrowing to live$4,200$150k$4,4562%most spending
Hold, selling to live$2,300$82.1k$00%
Hold, borrowing, cleared at tops$2,600$92.3k$7,5401%
Hold, borrowing, debt rides$2,200$79.5k$10.9k1%