Camelot GRAIL

Cheap & growing

10.8× vs 50.7× for its peers, revenue +84% over 30 days.

Dexs, Arbitrum, Gravity by Galxe, Gnosis +6, 193 days of data

Not in the main ranking: Market cap below $1M

Market cap

$575k

price $19.15 · 7d +13.4% · 30d +4.1%

FDV $1.8M (3.1× market cap)

source defillama

Buyback revenue / year

$95k

holders revenue of the last 30 days, $8k, × 365 ÷ 30

Buyback + burnbuyback share 64%

Buys back 9.2% of its market cap a year, using 64¢ of every $1 it earns.

Multiple

10.8×

peer median 50.7× (Dexs, 29 tokens), against 10.8× here

Run-rate

9.1×

last 7 days $2k × 52 = $112k a year

last week's payout in line with the 30-day pace

What we checked

Valuation
Multiple 10.8×, 4.7× cheaper than its Dexs peers (median 50.7×, 29 tokens). It is itself the largest earner in the group. On total revenue: 7.0×, 3.1× cheaper than the revenue peer median.
Distribution
Buyback + burn: Revenue buys the token on the market and the bought tokens are burned. Holders got $8k of $12k revenue in 30 days → buyback share 64%. DefiLlama: “22.5% of trading fees go to xGRAIL holders via Real Yield Staking.”
Sustainability
Holders were paid on 30 of 30 days (100%); largest single day 9% of the month's holders revenue; paid to holders this week: 63% of the best week in 90 days. Revenue −17% over 7 days and +84% over 30 days, price +4% over 30 days.

What this does not tell you

The figures come from DefiLlama's adapter for each child protocol. Only a few tokens have an on-chain check (see How the buyback really works); for the rest, whether the tokens were really bought, burned or parked in a treasury wallet is not checked here. Unlocks count where DefiLlama or our research has a vesting schedule; team discretion and liquidity depth only once researched.

Flags

No flags today: no active sell signal, and nothing in the data of this token needs a caveat.

How the buyback really works

Not researched yet. Everything above comes from DefiLlama and market data only.

Holders revenue / revenue (30d): $8k / $12k; last 30 closed days
To holders: Buys back 9.2% of its market cap a year
FDV / dilution: $1.8M / 3.1×; FDV ÷ market cap
Price 7d / 30d: +13.4% / +4.1%
Revenue growth 7d / 30d: −17% / +84%; versus the period before
Divergence: 0.57; revenue growth minus price growth, 30d
DEX liquidity: $778k; DexScreener, representative pools
24h volume: $199; all markets, CoinGecko
Unlocks 30d: —; unlocks not tracked yet
Revenue multiple: 7.0×; market cap ÷ revenue per year
Fee multiple: 1.5×; market cap ÷ fees per year
Distance to peak: 63%; this week ÷ best week of 90 days
Data since: May 4; first day with holders revenue

Holders revenue and price

Holders revenue per day7-day averagePrice (right axis)

Multiple over time

today 10.8× (scored) · peer median 50.7×

Market cap at close ÷ (holders revenue of the previous 30 days × 365 ÷ 30), with holders revenue capped at revenue and × the type factor: the same effective multiple as the peer median. Values above 100× are drawn at the top. Bands as on the meter; dashed line = peer median today.

Signal history

No signals for this token yet.

Versus peers

Dexs · 1 tokens · median multiple 50.7×

Main-ranking peers only. Multiples count holders revenue capped at revenue, × the type factor (buyback 1 · buyback + burn 1 · burn 0.75 · mixed 0.75 · distribution 0.5 · unclear 0.5 · ve-distribution 0.25).

This token against its main-ranking peers: multiple, revenue multiple, buyback share, holders revenue, market cap and revenue growth
Token	Distribution	Multiple	Revenue multiple	Buyback share	To holders 30d	Market cap	Rev. growth 30d
Camelotleaderthis token	Buyback + burn	10.8×	7.0×	64%	$8k	$575k	+84%

Score build-up66 of 100

Total score = 35% valuation + 25% momentum + 20% divergence + 20% quality − penalties, clamped to 0–100. Every number here can be recomputed from the figures on this page.

66of 100

Valuation 28.6Momentum 12.6Divergence 7.6Quality 17.2= 66.0

Valuation35%

82Valuation 81.7: HR half 63.4 (multiple 10.82×; 100 at ≤3×, 0 at ≥100×, log scale), revenue half 100.0 (revenue peer value 3.11×; 0 at ≤0.33×, 50 at 1×, 100 at ≥3×, log scale).Average of two halves. HR half: linear in log(multiple), 100 at ≤ 3×, 0 at ≥ 100×, 0 without effective HR. Revenue half: linear in log(revenue peer value), 0 at ≤ 0.33×, 50 at 1×, 100 at ≥ 3×; neutral 50 when the peer group falls back to the universe.

Momentum25%

50Momentum 50.3: m = 0.5·g7 −0.189 + 0.3·(ln(day jump 0.93) clamped ±1.5 = −0.069) + 0.2·g30 0.612 = 0.007; 0 at ≤−0.7, 50 at 0, 100 at ≥1.1.m = 0.5·g7 + 0.3·ln(day jump, clamped ±1.5) + 0.2·g30; 0 at m ≤ −0.7, 50 at 0, 100 at ≥ 1.1. Neutral 50 when g7 or g30 is missing; a missing day jump counts as 0.

Divergence20%

38Divergence 38.1: d = g30 − p30 = 0.572; 0 at ≤0, 100 at ≥1.5.d = max(0, g30 − p30) when g30 > 0; 0 at d ≤ 0, 100 at d ≥ 1.5, linear.

Quality20%

86Quality 86.0: mean of days HR>0 100% → 100.0 (0 at ≤30%, 100 at ≥90%), largest day 9% of HR30 → 100.0 (0 at ≥60%, 100 at ≤15%), distance to peak 0.63 → 58.1 (0 at ≤0.25, 100 at ≥0.9).Average of: share of days with HR > 0 (0 at ≤ 30%, 100 at ≥ 90%), 1 − largest day ÷ HR30 (0 at ≥ 60%, 100 at ≤ 15%) and distance to peak (0 at ≤ 0.25, 100 at ≥ 0.9).

Penaltiesnone

No penalty applies — 10 rules checked, 3 wait for research data

Where the numbers come from

Revenue source: 3 active children; DefiLlama adapter per child
Price and market cap: defillama / defillama; latest fetch
Scored on: September 4, 2026; as-of date of the last compute run
On-chain verified: not yet; not checked yet

Protocols behind this token3 at DefiLlama

Per protocol: DefiLlama's methodology text, the distribution type we read from it and the sentence that decided it. The token takes the type of the protocol that returns the most to holders.

Camelot V2
Dexs · Arbitrum, ApeChain, Gravity by Galxe, Rari, ReyaChain, Gnosis, Sanko
type distribution · source text
“22.5% of trading fees go to xGRAIL holders via Real Yield Staking.”
22.5% of trading fees go to xGRAIL holders via Real Yield Staking.
adapter on GitHub ↗
Camelot V3
Dexs · Arbitrum, Gravity by Galxe, Gnosis, Sanko, Rari, ReyaChain, ApeChain, Superposition, Plume Mainnet
type buyback-burn · source label
“Tokenholder fees: The part of Camelot's cut paid to GRAIL/xGRAIL holders via Real Yield Staking and GRAIL buyback & burn, 70% of what the protocol keeps”
70% of what Camelot keeps, paid to GRAIL/xGRAIL holders through xGRAIL Real Yield Staking and GRAIL buyback & burn.
Tokenholder fees
The part of Camelot's cut paid to GRAIL/xGRAIL holders via Real Yield Staking and GRAIL buyback & burn, 70% of what the protocol keeps
adapter on GitHub ↗
Camelot V4
Dexs · Arbitrum
type unclear · source text
“Money going to governance token holders”
Money going to governance token holders
adapter on GitHub ↗