Tldr, this proposal would update the parameters of the DXD Buyback program and extend by $500k. There are new parameters that change the definition of NAV that govern purchases.
Background
The DXD token was launched through a novel bonding curve contract, where DXD could be minted or burned in exchange for ETH in the buyback reserve. The bonding curve was later paused and the DXD Buyback Program was launched in May 2021. The initial 3,659 DXD was purchased by DXdao’s general treasury, while almost 11,000 DXD was purchased using funds from the buyback reserve.
Looking ahead, the community is moving to a new DXD token model, but while these discussions are ongoing, DXdao governance is considering more medium term solutions to drive value to DXD. and discussing what to do once the buyback reserve is depleted after DXD Buyback Extension #9 extended it for the last 107 ETH. DXD Buyback Extension #8 passed on mainnet & said:
If and when the DXD Buyback Program depletes the buyback reserve, funds from the DXdao treasury can be used to purchase DXD on the open market at up to 70% of NAV, so long as this calculation accounts for runway and future funding for product development.
Details
This proposal authorizes up to $500,000 of DXD to be purchased from the general treasury as long as the DXD NAV Ratio, which is the DXD Circulating Market Cap divided by DXdao Treasury NAV, is under 70%.
Orders may be no more than 25% of DXD average daily trading volume and can only occur three times over seven days. Buyback order submissions can be above the 25% ADTV amount in the event that the previous week saw buyback orders with a combined purchase size less than 75% of the DXD ADTV.
DXD Circulating Market Cap is calculated by taking the price of DXD on Swapr mainnet and multiplying it by the total amount of DXD that is outside of DXdao’s treasury (mainnet, Gnosis Chain and Arbitrum one), DXdao’s DXD vesting contract and any other DXdao-owned contracts on Ethereum, Gnosis Chain, Arbitrum or any chain with a DXdao-sanctioned base. DXD issued for contributor compensation will contribute to the DXD Circulating Market Cap calculation when the DXD vests.
Treasury NAV is the assets of DXdao minus its liabilities. DXdao’s assets are made up of Core Assets and Auxiliary Assets. Core Assets consists of all ETH, staked ETH, stablecoins and Swapr LP deposits owned by DXdao on Ethereum, Gnosis Chain, Arbitrum or any chain with a DXdao-sanctioned base. Core Assets contribution to Treasury NAV is 100% of its current USD value. Auxiliary assets are all non-core assets in DXdao (excluding DXD & GEN). Auxiliary Assets have an adjustable Treasury NAV Contribution Percentage. Auxiliary Assets’ contribution to Treasury NAV is its current USD value multiplied by its Treasury NAV Contribution Percentage. As part of this proposal, all Auxiliary Assets are assigned a 25% Treasury NAV Contribution Percentage.
For Treasury NAV calculation, DXdao’s liabilities are defined as three years of DXdao’s USD monthly runway, currently estimated at $290k a month, or $8.7m.
For clarity, below is the current DXD NAV Ratio calculation.
- Circulating market cap ($15.6m) - Current price on Swapr mainnet ($430) multiplied by DXD Circulating Supply. Total DXD supply (148,976) minus DXD controlled by DXdao (112,872) is 36,104 DXD, so DXD circulating market cap is $15.6m.
- Treasury NAV ($28m) - Core Assets ($36m) plus, 25% of $$ value of Auxiliary Assets ($722k), minus $8.7m. See breakdown here
- Current DXD NAV Ratio: 55.6%
Risks and Considerations
Buybacks are typically carried out on Gnosis Chain, which is a sidechain with a lower security model. The same risk factors that were laid out in the original DXD Buyback Proposal apply here. There is no guarantee that buyback purchase will sustain the price of DXD and it does decrease the value of the treasury.