Axelar Financial Model
Crypto/Web3 Startup Financials (Free Excel Download)
Cross-chain blockchain overlay network enabling universal transfer of assets, transactions, and state across all blockchain ecosystems.
professionals from Deloitte
Used by professionals from
About this model
Axelar is a Layer-0 overlay network for moving assets, transactions, and application state between blockchain ecosystems. It positions itself as developer infrastructure for multichain products, with validator staking and transaction fees expected to support the network even though detailed tokenomics were not disclosed.
This is an early, pre-revenue protocol proposition, so there is no reported revenue base from which to extrapolate. The commercial logic resembles usage-based infrastructure: developers and connected chains generate cross-chain transfer activity, while validators secure the network and receive rewards. The deck frames the opportunity as universal interoperability rather than a single-chain application.
Forecast cross-chain volume and message count by connected chain and application, applying a fee rate to derive protocol revenue. Separate validator staking, rewards, and token incentives from cash operating costs, and make chain launches, developer adoption, transaction growth, and fee assumptions explicit. With no token or revenue history, the output should foreground scenario ranges rather than precision.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
About Axelar
axelar.network
How to build a detailed financial model for Axelar
A complete walkthrough of the business, drivers, and assumptions behind the downloadable Axelar model - distilled from its pitch deck and publicly available information.
Product & value proposition
Axelar is a decentralised network that sits between blockchain ecosystems and routes cross-chain asset transfers, transactions, and state. It uses Tendermint consensus, multi-party cryptography (threshold signatures / multi-sigs), finality gadgets, and a Cross-Chain Gateway Protocol (CGP) to connect blockchains without requiring them to natively integrate.
Three customer segments identified:
- Platform builders - plug-in universal connector, no bespoke integration effort.
- dApp developers - build on best platform, access global liquidity.
- End users - access any dApp from any wallet, open participation.
Analogy used: Akamai for blockchains - edge routing for content, Axelar for cross-chain asset/state routing.
Three-phase rollout:
- Make it easy to set up connections across chains.
- Make it easy to integrate with dApps.
- Make it easy to build app-level interoperability protocols.
Market
- No formal TAM/SAM/SOM slide.
- Directional market framing only: "over $2 Trillion of assets could frictionlessly participate in DeFi" - this is a positioning statement, not a cited market study.
- Fragmentation problem illustrated via logos of 15+ DeFi protocols across Ethereum, Cosmos, Terra, Solana, Flow, Avalanche, and others.
- Multi-chain era framed as the next evolutionary phase after 2009–2017 (Bitcoin/early blockchains) and 2017–2020 (new platforms).
No third-party market sizing cited.
Revenue model
Not explicitly stated in deck. Based on architecture described, the standard model for this type of L0/interoperability protocol is:
- Transaction fees on cross-chain transfers routed through the network (fee charged per transfer, likely a % of value or flat gas equivalent). Rationale: standard for bridge/relay protocols (e.g. Cosmos IBC, Wormhole).
- Validator economics: staking rewards from a native AXL token, with slashing for misbehaviour. Rationale: Tendermint-based consensus networks universally use delegated proof-of-stake with token emissions.
- No pricing, fee schedules, or token supply/emission schedules disclosed in deck.
Competition / moat
No explicit competitive slide. Implied moat from deck:
- Technology stack: Tendermint + multi-party crypto (threshold signatures) + finality gadgets - presented as non-trivial cryptography that competitors lack.
- Academic/research pedigree of team (MIT, Algorand, Consensys, U Toronto, U Waterloo, Perimeter Institute).
- Universal connector model vs. bilateral bridges: Axelar's hub-and-spoke design avoids N×(N-1) pairwise integrations.
Competitive alternatives not named in deck (no comp slide).
Team & funding ask / use of funds
Team (16 named):
- Sergey Gorbunov (co-founder - Algorand, U Waterloo cryptography background implied)
- Georgios Vlachos (co-founder)
- Christian Gorenflo, Gus Gutoski, Stelios Daveas, João Sousa, Kate Stapleton, Sammu Liu, Jackson Virgo, Haiyi Zhong, Michael De Luca, Jacky Yuan, Milap Sheth, Nav Pannu, Canh Trinh, Wil Collins
Institutional affiliations shown: MIT, Algorand, Consensys, University of Toronto, University of Waterloo, Google, IBM, Scotiabank, Perimeter Institute.
Recommended financial model
- Archetype + why: Crypto protocol / token-economics model with a transaction-fee revenue layer and staking/validator economics. Most comparable to a usage-based infrastructure model (think Stripe or Twilio, but denominated in crypto). The closest Excel archetype is a usage-based protocol revenue model - project cross-chain transfer volume (GMV equivalent), apply a fee take-rate, layer validator staking rewards on top. No revenue or token data in deck means the model will be heavily assumption-driven.
- Forecast horizon & granularity: 5 years (Year 1–5), quarterly for Years 1–2, annual thereafter. Protocol/network businesses need enough runway to show network effects kicking in.
- Key drivers & assumptions:
| Driver | Value | Source |
|---|---|---|
| Addressable crypto asset value in DeFi | $2T+ | "over $2 Trillion" (positioning, not cited study) |
| % of addressable value that flows cross-chain (penetration) | 0.5% Y1 → 5% Y5 | Early bridge protocols capture a small fraction; ramps as integrations grow |
| Average fee rate on cross-chain transfer volume | 0.05% | Typical for interop protocols; competitive pressure keeps fees low |
| Number of connected chains | 3 Y1 → 30 Y5 | Phased rollout per 3-phase roadmap |
| dApp integrations | 5 Y1 → 200 Y5 | Compounds as chain count grows |
| Validator count | 10 Y1 → 100 Y5 | Tendermint networks typically target 100 validators at maturity |
| AXL token price | Not modelled (or held constant at assumed seed price) | - |
| Token staking rewards (emission) | ~5% annual inflation to validators, standard for PoS | |
| OpEx - core team (16 FTEs + growth) | ~$3M–$5M/yr burn at current headcount; crypto infra salaries | |
| Infrastructure / validator infrastructure | Minimal - validators are third-party |
- Scenarios (Base / Bull / Bear - which variables flex):
- Base: penetration and chain count follow assumed ramp; fee rate 0.05%.
- Bull: faster chain integrations (network effect kicks in Year 2–3); fee rate holds at 0.05% due to protocol moat.
- Bear: slow integrations, fee rate compressed to 0.02% by competing bridges; AXL token price decline reduces staking-reward economics.
- Required sheets / outputs:
- Assumptions - all drivers in one place, flagged vs
- Transfer Volume Model - addressable market × penetration × average transfer size → volume
- Protocol Revenue - volume × fee take-rate
- Validator / Staking Economics - token emissions, validator rewards, delegation splits
- OpEx / Team - headcount plan, salaries, infra
- P&L / Cash Flow - revenue less OpEx; protocol may operate at a loss pre-token-launch
- Token Economics summary (if token is modelled) - supply, emissions schedule, circulating supply
- Scenarios tab
- Dashboard - key metrics: connected chains, dApp integrations, transfer volume, protocol revenue, burn rate
Frequently asked
Is the Axelar financial model free?+
Yes. The Axelar model is a free Excel (.xlsx) download with live formulas. Sign up with your email and the workbook is yours to keep, review, and edit.
What's included in the model?+
A 5-year monthly forecast with P&L, cash flow and runway, valuation (exit multiple plus a DCF cross-check), MOIC/IRR returns, and unit economics, with live formulas throughout.
How was this model built?+
It was built from Axelar's pitch deck and publicly available information, then structured to investment-banking standards as a fully editable Excel model.
Can I change the assumptions?+
Yes. You can change assumptions and the live formulas will recalculate in the downloadable Excel model.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Crypto/Web3 Startup Financial Models
Browse another startup in the same category.
0x Labs
0x Labs builds open exchange infrastructure (protocol, API, consumer app) for on-chain token trading across multiple blockchains.
1inch Network
DeFi aggregation protocol that routes crypto swaps across 100+ liquidity sources to deliver best rates and lowest gas fees.
Aether
Synthetic biology platform that builds searchable protein indexes to engineer novel molecular assemblers for high-value industrial products.
Alto
Self-directed IRA platform enabling retail investors to invest in alternative assets (private equity, debt, real estate, crypto) via tax-advantaged retirement savings.
Auki Labs
Decentralized peer-to-peer spatial positioning SDK for social AR - building the infrastructure layer to replace GPS and enable a persistent AR metaverse.
Awesome People Ventures Fund 2
Awesome People Ventures is a community-driven, decentralized early-stage Web3 VC fund raising Fund II.
BRD
BRD is a non-custodial crypto wallet app (consumer) and blockchain infrastructure API platform (enterprise) targeting mass-market crypto adoption.
Calaxy
Creator economy mobile app where athletes and influencers issue personal tokens and sell fan perks (shoutouts, video calls, DMs, subscriptions) directly to their communities.
