BTC Treasury Stress Test

BTC Treasury Stress Test — The Rogue Protocol
BTC Treasury Stress Test · Analytical Tool
Forensic Tool · Bitcoin Treasury Analysis

The Stress Test
they didn’t model.

Three scenarios. One question: what happens when the price moves against you before the business needs the cash? Model a 70% drawdown, a forced sale into the loss, and the cash alternative nobody puts in the board paper.

Analytical Use Only This tool is for stress-testing and scenario modelling. It does not constitute financial, legal, or tax advice. All outputs are illustrative. Figures are based on inputs you provide. Consult qualified advisers before making treasury decisions. © 2026 Paul Faulkner — The Rogue Protocol.
Current PositionBefore any drawdown
Drawdown ScenariosWorking capital & covenant impact
Scenario
BTC Value
Unrealised P&L
WC Runway
Covenant
Asset coverage ratio — current vs. covenant threshold
Threshold:
Price Sensitivity MatrixPortfolio value at range of BTC prices
BTC PricePortfolio Valuevs. Cost Basisvs. CurrentWC Runway
When the Business Needs CashUnrealised loss → realised loss mechanics

An unrealised loss is a paper entry. A forced sale is a permanent capital destruction event. The gap between them — the moment the business needs liquidity and BTC is the only asset available — is the risk almost no board paper addresses.

Forced Sale at 70% Drawdown
Tax & Net Recovery Analysis
Capital destruction waterfall
Partial Sale — Working Capital TriageHow much BTC must you sell to bridge the gap?
Trigger SpectrumAt what drawdown does each threshold break?
The Instrument Nobody DiscussesCash on deposit vs. BTC treasury — honest comparison

At 4.75% on deposits, a £750,000 cash position earns circa £35,000 in the first year — risk-free, immediately liquid, with no volatility drag on the balance sheet and no covenant complications. The Bitcoin alternative generates a higher potential return. It also generates a higher certain risk. This section models both, without ideology.

BTC Treasury Scenario
Cash on Deposit
Break-even analysis — what BTC price justifies the allocation?
Cash Interest DetailCompounded earnings across horizon