Calculate according to the rules published by BUILDPAD

1 KEY = 50 $BULLA tokens (lottery cost 1 KEY = 1 U)

(This REDEEM is also divided into S1 S2 S3, reaching S3 1 key can exchange for 100 tokens)

Currently, the price of KEY is around 6 dollars

Converted, 1 $BULLA = 0.12 U

Total supply of 1 billion tokens, simple calculation gives FDV = 120 million USD

If this price can be maintained, the pre-sale will be comfortable

With a market value of 120 million, calculating 5% of the pre-sale is 6 million USD

A total of 20 million USD in pre-sale, which is equivalent to a 30% return

If you invest 10,000 USD, it is equivalent to a return of 3,000 USD

Is there a problem with my calculation? Seeking guidance from experts?