Research

How The Merge Could Impact Yields

By   Max Shannon 8th June 2022

The Merge aims to move Ethereum from Proof of Work (PoW) to Proof of Stake (PoS), and provide the foundation for increased scalability and reduced energy consumption. Detrimental trade-offs in terms of censorship resistance, trust minimisation and decentralisation could occur as we have detailed here.

This article aims to investigate possible optimistic, base and pessimistic scenarios across three different potential Merge dates for a validator with >=32ETH. Our research assumes The Merge could occur in H2 2022 with:

  1. base case yields sitting at around 8% APY - approximately double (x2) current yields of 4.3% (as of 23 May 2022)
  2. optimistic yields sitting at around 10-12% APY
  3. pessimistic yields sitting at 4% APY

Please note that this article is intended as research only and is not intended to be taken as investment advice.

Model results

Outcome Explanation

Model methodology & critique

Ethereum’s changing monetary policy makes revenues hard to project over the long term in a granular fashion. However, assumptions need to be made that provide possible varying degrees of potential yield vs realised yield. This includes the date of The Merge which is not set, although consensus seems to be around August 2022, and what could be optimistic or pessimistic scenarios for multiple Variable Inputs.

Risks and rewards of staking

Staking 32ETH as soon as possible means a validator will likely receive a higher yield than staking later on. Becoming a validator allows the earning of maximum rewards directly from the protocol by proposing (batching transactions into a new block) and attesting (checking proposals from other validators) blocks, as well as tip fees from users. The key part is that in the future, it is very likely that there will be more ETH staked than presently. This is likely to reduce the yield because the block subsidies are distributed to a higher number of people, so each validator is likely to receive a smaller percentage of the rewards.

However, staking now does entail some risks. A validator is risking a lot of money which could be lost partially through penalties such as going offline or slashed severely by performing malicious actions (like double proposing or double voting). Or even being ejected from the network - but in reality, the penalties for imperfect behaviour are quite low. If one stakes prior to the Merge, their staked funds and rewards are locked up and cannot be withdrawn and it is unclear as to precisely when withdrawals can be allowed post-Merge as well.

Summary

Once The Merge occurs, Ethereum will intrinsically produce cash flow as investors deposit ETH to become a validator (propose and attest blocks to secure the chain and keep the chain moving forward) and receive ETH as a reward. This creates a dynamic yield which depends on two main factors: a) how much revenue (tip fee and block subsidy) one earns; b) how much ETH is staked.



Revenue

Network Stake

Yield

High

Low/Average

High

Low/Average

High

Low

High

High

Average

Low

Low

Average



Appendix

Below is CoinShares’ estimate calculation for the July 2022 optimistic case.



The Merge date was denounced once again

I chose July 2022, September 2022 and November 2022 as potential Merge dates because Vitalik Buterin, at the Ethereum Shanghai Summit, and other core Ethereum developers have mentioned it could occur in August if there are no issues. The Arrow Glacier fork rescheduled the Difficulty Bomb for June 2022 but it is likely to be pushed back again. These are noticeable exponential increases in block times, making it almost impossible for miners to create a block, and therefore reducing their ability to earn revenue for their operations. This practically leaves them redundant on a chain that doesn’t move forward. The community would not like to be forced onto a chain that is not fully complete with minimise or no issues. So it is likely that validators will accept a rescheduled Difficulty Bomb proposal to fork the chain and buy more time for the community to successfully Merge.

Multiple testnet and shadow fork merges have been deemed a success with Merge readiness almost seemingly complete. These practice merges reduce the execution risk of the Proof of Work chain (Mainnet) docking onto the Proof of Stake chain (The Beacon Chain). Issues such as integrating clients and facilitating effective block gossip and state synchronisation is imperative to how consensus is reached and transactions become finalised.

Hence, potential Merge dates align towards H2 2022.

The amount of ETH Staked is critical to your yield

After the Beacon Chain’s Staking Deposit Contract deployed on October 12th 2020. The first ETH staked was on November 3rd 2020. I took the trendline from the first date to current with an r2(accuracy) of over 0.98 as the base case and chose an optimistic scenario (base case * 95%) and pessimistic scenario (base case * 110%). Less ETH staked likely means a higher yield because a validator’s own validator balance (stake) is a higher proportion of overall network stake. Therefore, their revenue is a higher proportion of their overall network stake.

I think it’s highly likely that the amount of ETH staked will continue to increase which is proportionately bad for network and validator yields. This extrapolation works because these dates are not far in the future.

ETH staked is one of the models’ Variable Inputs to show the total ETH issuance on a daily and annual basis given the current state of the network (determined by the calculator user). It is important to note that this is imperfect due to the dynamic nature of ETH 2 issuance rate.

The more ETH staked directly increases the Number of Validators Online and Per Shard because validators can only deposit in 32 ETH batches and there is likely a fixed limit of 64 shards. And, indirectly, more ETH staked likley means higher block subsidy from increased block proposals and attestation and, therefore, a higher network issuance rate.

However, more ETH staked decreases the Base Reward for Full Validators. Even though the total block subsidy increases to fund those validators, the return rate per validator decreases because they individually receive less rewards proportionately to the growing network as the number of validators increases.

Validator revenue is composed of Tip Fee and Block Subsidy.

Tip Fees are what is paid to the validator by the user to prioritise their transaction in the next block. Without tips, validators would find it economically viable to create empty blocks, as they would receive the same block reward. A fee market for transactions is created for users to outbid competing transactions. Users that need their transaction to get stuffed into a block, gossiped across the network according to the blockchain’s rules and and accepted by other nodes ahead of other transactions in the same block, are likely to pay a higher tip.

I took the daily total miner fee revenue distribution for optimistic (75th percentile), base (50th percentile) and pessimistic (25th percentile) scenarios and projected each scenario out to the three different Merge dates using the Compound Annual Growth Rate (CAGR) of -3% since Ethereum’s most recent monetary policy change, EIP 1559.

This method shows much revenue a validator could receive depending on their network-weighted stake as a full peer.




Having calculated what the daily fee miner revenue distribution is, I extracted only the tip (removed base fee).

The average fee burn percentage is 85% since The London Hard Fork (EIP1559) on December 1st 2020. Therefore, it is reasonable to assume in an optimistic case, less fees (80%) would be burned so miners would likely receive more revenue; and, in a pessimistic case, more fees (90%) would be burned and they would likely receive less revenue.

Annualised validator revenue = average daily fee revenue * (1 - fee burn percentage) * 365

The higher the annualised tip fee revenue and the lower the fee burn percentage, the higher the yield.

The other side of the equation

Block subsidy (newly minted supply) is issued by validators proposing blocks. This is a complicated calculation and involves a few components. Essentially, the block reward is the outcome of subtracting the total number of offline validator penalties - taking into account network uptime and validator uptime - from online validator rewards. If there are less validators online, there are less validators to reward because less blocks have been proposed and attested. Therefore, the total block subsidy per year decreases.

Uptime affects the amount total network rewards

To sustain perfect market conditions with full validator and network uptime is very unlikely because of issues such as electricity outages. Slashing validators for being offline and punishing them for incorrect proposals and attestations incentivises them to act honestly and be online for as long as possible.

Post MainNet Shadow Fork 2 (a recent practice Merge), only around 95% of all validators were live and correct. Therefore, an optimistic case would be 100% and a pessimistic case would be 90%

Disclosure

The information contained in this document is for general information only. Nothing in this document should be interpreted as constituting an offer of (or any solicitation in connection with) any investment products or services by any member of the CoinShares Group where it may be illegal to do so. Access to any investment products or services of the CoinShares Group is in all cases subject to the applicable laws and regulations relating thereto.

This document is directed at professional and institutional investors. Investments may go up or down in value and you may lose some or all of the amount invested. Past performance is not necessarily a guide to future performance. This document contains historical data. Historical performance is not an indication of future performance and investments may go up and down in value. You cannot invest directly in an index. Fees and expenses have not been included.

Although produced with reasonable care and skill, no representation should be taken as having been given that this document is an exhaustive analysis of all of the considerations which its subject-matter may give rise to.This document fairly represents the opinions and sentiments of CoinShares, as at the date of its issuance but it should be noted that such opinions and sentiments may be revised from time to time, for example in light of experience and further developments, and this document may not necessarily be updated to reflect the same.

The information presented in this document has been developed internally and / or obtained from sources believed to be reliable; however, CoinShares does not guarantee the accuracy, adequacy or completeness of such information. Predictions, opinions and other information contained in this document are subject to change continually and without notice of any kind and may no longer be true after the date indicated. Third party data providers make no warranties or representation of any kind in relation to the use of any of their data in this document. CoinShares does not accept any liability whatsoever for any direct, indirect or consequential loss arising from any use of this document or its contents.

Any forward-looking statements speak only as of the date they are made, and CoinShares assumes no duty to, and does not undertake, to update forward-looking statements. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. Nothing within this document constitutes (or should be construed as being) investment, legal, tax or other advice. This document should not be used as the basis for any investment decision(s) which a reader thereof may be considering. Any potential investor in digital assets, even if experienced and affluent, is strongly recommended to seek independent financial advice upon the merits of the same in the context of their own unique circumstances.

This document is directed at, and only made available to, professional clients and eligible counterparties. For UK investors: CoinShares Capital Markets (UK) Limited is an appointed representative of Strata Global Limited which is authorised and regulated by the Financial Conduct Authority (FRN 563834). The address of CoinShares Capital Markets (UK) Limited is 82 Baker Street, London, W1U 6TE. For EU investors: Napoleon AM (napoleon-am.com) is a French asset management company regulated by the Autorité des Marchés Financiers (AMF), registered under number GP-19000015 since 27/03/2019. Its office is located at 11 rue Paul Lelong, 75002 Paris, France.

The CoinShares Astronaut is a trademark and service mark of CoinShares (Holdings) Limited.

Copyright © 2022 CoinShares. All rights reserved.

Newsletter

Sign up for our monthly newsletter

Subscribe

Our latest insights & research. Never spam.