Digimon Card Game / Booster Display
Digital World Shambala [EX12] 24-Pack Booster Display EV Calculator
Estimate this physical product's no-chase expected value with a product-, region-, language-, and printing-specific model, then compare the modeled range with your entered cost. Estimated ROI is a planning metric, not a guaranteed return.
- Release
- July 3, 2026
- Product
- 24-Pack Booster Display
Sealed Price / EV
Marketplace rows retain marketplace-only labels and use each marketplace's low sealed-product price.
| Marketplace | Product price | Break-even price | P/E | Basis |
|---|
Simulation Results
Low, Mid, and High are all derived from this same recalculated result set.
Confidence band: --
Modeled contribution mix
Card Value Breakdown
See which rarities and treatments are carrying the current gross EV.
Waiting for modeled rows
Included poolsChoose which already-drawn pools count toward EV.
Model & EvidenceHow this calculation is supportedReview the product evidence, price coverage, and chase policy. EvidenceBest Evidence — Japanese collation proxyReviewed September 3, 2026 Price coverage (reviewed)100.0% modeled mass100.0% measured rows Chase policyNo-chase baseline3 chase families excluded
Generated model: /data-static/digimon/digital-world-shambala/models/booster-display-no-chase.json
Best Evidence — Japanese collation proxy
Evidence
This calculator is based on Best Evidence — Japanese collation proxy reviewed September 3, 2026.
Sources
- Digimon Card Game - Digital World Shambala [EX12] - Bandai (accessed 2026-09-03)
- EX-12 official product evidence - immutable collation snapshot - DigimonCardGame Wiki community (accessed 2026-09-03)
- EX12 English case-opening report: 6 SR, 2 regular UR, 2 alternate arts, and 1 alternate-art-or-Secret-Rare hit per display - Digimon Card Game community (accessed 2026-09-03)
- Box Promotion Pack: Digital World Shambala contents and distribution - DigimonCardGame Wiki community (accessed 2026-09-03)
- Digital World Shambala approximate Japanese inclusion rates - Anianitarou (accessed 2026-09-03)
- TCGCSV Digimon Card Game category groups - TCGCSV (accessed 2026-09-03) — identity and pricing were imported into local generated artifacts; the calculator does not call the raw endpoint.
- TCGCSV Digital World Shambala sealed products - TCGCSV (accessed 2026-09-03) — identity and pricing were imported into local generated artifacts; the calculator does not call the raw endpoint.
- Best Evidence — Japanese collation proxy and ordinary-pool classification - The Expected Value (accessed 2026-09-03)
Limitations
- The immutable product revision does not publish a qualifying English sealed-case rarity breakdown.
- Publisher-supported fixed-bonus treatment: Each sealed English display includes one publisher-shown Box Purchase Bonus Pack containing 2 cards selected from 6 special-finish alternate-art types. The six exact English TCGplayer Box Topper identities are modeled as two independent equal-weight box-only draws, separately from the 24 boosters; no no-duplicate guarantee is inferred.
- The display identity and 24-pack wrapper are exact, but display/case guarantees and covariance are not modeled.
- Modeling policy approved 2026-09-03: every supported ordinary card in the same slot, rarity, treatment, and finish pool receives one equal positive selection weight. This is a transparent modeling assumption where the publisher or empirical sample gives pool odds but not card-level sheet weights.
- Best Evidence — Japanese collation proxy: exact English wrapper and card-price identities are combined with an owner-approved Japanese-product collation proxy because a complete English rate ledger is not published. This is an estimate, not a factory guarantee.
- Only booster-pack slot counts and rarity probabilities are proxied. Card identities, treatments, TCGplayer Low prices, sealed-product identity, language, region, release date, and any explicitly modeled fixed bonus come from the exact English release.
- The proxy is first-order and product-family-specific. No display or case correlation is inherited, and no target is used as a donor for another target.
- Within each retained English rarity/treatment pool, exact positively priced card SKUs use equal positive weight where publisher sheet weights are unavailable.
- Per pack proxy: 7 Common, 3 Uncommon, 1 guaranteed Rare, and 1 Rare-or-higher slot weighted 13/24 Rare, 6/24 Super Rare, 2/24 Ultimate Rare, and 3/24 Secret Rare. EX12's product-specific Japanese evidence and direct English opening report supply the six regular Super Rare and two regular Ultimate Rare counts; its three parallel-or-Secret Rare hit positions are conditioned on retained regular-art Secret Rares after chase removal.
- Replace this proxy when a complete, attributable English collation ledger or publisher rate table becomes available for the exact release.
- The reviewed Japanese EX12 estimate reports about 3 regular Super Rares, 0.5–1 regular Ultimate Rare, and 0.5 regular Secret Rare per 24-pack box alongside multiple parallel branches. A direct English case-opening report identifies 6 regular Super Rares, 2 regular Ultimate Rares, 2 alternate arts, and 1 alternate-art-or-Secret-Rare hit per 24-pack display.
- All three exact English regular-art Ultimate Rare identities are retained. The three unsupported parallel hit positions are removed before drawing and conditioned onto the two regular-art Secret Rares, producing a retained 13 Rare, 6 Super Rare, 2 Ultimate Rare, and 3 Secret Rare upgrade mix. This is a no-chase marginal estimate, not a factory guarantee.
- EX12's 42 exact English Limited Foil Common and Uncommon SKUs are low-pull in-pack outcomes, not ordinary bulk finishes. One Limited Foil Common and one Limited Foil Uncommon replace matching ordinary positions per display; the 24 boosters therefore remain exactly 288 cards.
- Bandai states that buying an EX12 box supplies alternate-art cards with a special finish, and the reviewed promotion-pack checklist identifies 2 cards per pack from 6 types. The exact English Box Topper pool contains Kakamon, Gammamon, ToyAgumon, Wankomon, Jellymon, and Angoramon; two independent equal-weight box-only draws are included because no unequal weights or no-duplicate rule are published.
- The displayed single-pack EV includes the two in-pack Limited Foil replacement rates but excludes the two box-only promotion cards. The bonus cards contribute only to display EV, for 290 modeled physical cards per display.
- Unrelated alternate arts, SP cards, Rare Pull cards, event variants, and unpriced tokens remain excluded before drawing. The six Box Topper SKUs are retained only in their publisher-supported fixed bonus pool.
- No-chase redraw policy approved 2026-09-03: Curio, Enchanted, alternate-art, parallel, showcase, serialized, signature, premium-rarity, promotional, and any other card or treatment without a supported pull rate are excluded. A chase hit is redrawn from the applicable supported ordinary pool, so excluded cards occupy no modeled outcome.
- Simulation ordering is draw the complete disclosed no-chase product first, record that draw, and only then apply Sift or another user filter. Sift never changes or backfills the completed modeled draw.
Local price snapshots
Pricing
TCGplayer Low is the default singles price for the first calculation and remains selected until changed. Resetting the price source returns to TCGplayer Low.
- Row coverage (reviewed)
- 100.0%
- Modeled mass coverage (reviewed)
- 100.0%
- Coverage observed
- September 4, 2026
- Low-price source
- Available Via Tcgcsv
No catalog-level price fallbacks are recorded. Runtime gaps are disclosed below when data loads.
TCGplayer Low coverage will be checked against the loaded local price snapshot.
Generated model and price snapshot dates load with this calculator.
No-chase model
Chase Exclusions
Excluded chase families are removed from the model entirely. They are never retained as zero-EV occupied outcomes. Each affected physical position is instead filled from its disclosed supported ordinary pool before the product draw is completed.
- Alternate-art, parallel, and promotional cards
- Unpriced or incomplete-metadata special cards
- Unsupported premium or foil treatments
Model assumptions & evidence
Simulation order: complete product contents are drawn first. Included-pool controls and optional Sift are applied only after the draw, and filtered outcomes are never replaced or backfilled.
Product snapshot
Modeled Product Structure
- Cards per pack
- 12
- Packs per booster display
- 24
- Draw order
- Complete draw, then filters
All modeled slots are resolved before pool toggles or Sift score the opened product. This ordering prevents replacement draws from inflating EV.
Release-specific model analysis
What drives Digital World Shambala [EX12] 24-Pack Booster Display
Product profile. This booster display resolves 290 card positions across 125 named outcomes. The model snapshot dated September 4, 2026 contains 44 Common, 40 Uncommon, 24 Rare, 12 Super Rare, 3 Ultimate Rare, 2 Secret Rare. Its largest slot groups are 44 common, 40 uncommon, 24 rare, 12 super rare, 3 ultimate rare. Every listed outcome contributes to the published baseline unless the visitor applies a post-draw filter.
Largest modeled weights. Apemon #EX12-012 C (7.59 expected per booster display), BetelGammamon #EX12-013 C (7.59 expected per booster display), Gatomon #EX12-042 C (7.59 expected per booster display), Gawappamon #EX12-025 C (7.59 expected per booster display), Giant Meat #EX12-073 C (7.59 expected per booster display). These are frequency leaders in the product model, not a promise that any individual opening will contain them.
Release-specific card examples. Agumon #EX12-005 U, Amaterasumon #EX12-047 SR, Andromon #EX12-055 R, Apemon Limited Foil (Limited Foil) #EX12-012 C, Chaosdramon #EX12-060 UR, Proximamon #EX12-077 SEC, Nyaromon #EX12-001 U, Nyaromon Limited Foil (Limited Foil) #EX12-001 U. Seeing the named pool makes it possible to compare this release with adjacent sets instead of treating every sealed product as the same generic pack calculation.
Current value concentration. At the TCGplayer Low snapshot dated September 4, 2026, 83 modeled outcomes have a usable direct or documented fallback price. The largest deterministic contributions come from Susanoomon #EX12-076 SEC ($68.14), Proximamon #EX12-077 SEC ($14.16), MetalGarurumon #EX12-035 SR ($7.50), Nezhamon #EX12-019 SR ($4.50), Machinedramon ACE #EX12-059 SR ($3.19). Together those five rows account for 72.5% of the modeled gross value, so changes in those cards can move the estimate materially.
The baseline product model is constructed first, including any documented chase exclusions. The calculator then draws the complete baseline product. Included-pool controls and optional Sift evaluate that completed draw afterward and do not alter its collation.
Pack & Booster Display EV
| Metric | Low | Mid | High |
|---|---|---|---|
| Pack EV (gross) | $0.00 | $0.00 | $0.00 |
| Booster Display EV × 24 packs (gross) | $0.00 | $0.00 | $0.00 |
| Seller fees | $0.00 | $0.00 | $0.00 |
| Net after fees | $0.00 | $0.00 | $0.00 |
| Profit after purchase | $0.00 | $0.00 | $0.00 |
| Break-even price (Mid) | $0.00 | ||
Purchase EV & Estimated ROI
| Metric | Low | Mid | High |
|---|---|---|---|
| Gross EV | $0.00 | $0.00 | $0.00 |
| Total fees | $0.00 | $0.00 | $0.00 |
| Net after fees | $0.00 | $0.00 | $0.00 |
| Profit after expenses | $0.00 | $0.00 | $0.00 |
| Modeled ROI vs entered cost | -- | -- | -- |
booster displays: 0 · Price/booster display: $0.00 · Total cost: $0.00
How is estimated ROI calculated? It equals modeled profit divided by the entered product cost. Modeled profit subtracts that product cost, selected seller fees, and any entered order or shipping costs from the modeled resale value. It is not a guaranteed return; pull variance, market price changes, taxes, and other unmodeled selling costs can change actual resale results.
Expected contribution
Card Value Breakdown
| Name | Set | Card # | Rarity | Treatment | Value | Seller fees | Products / copy |
|---|---|---|---|---|---|---|---|
| Expected cards/booster display after toggles and Sift | 0.00 | ||||||
| All modeled game-card rows | 0.00 | ||||||
| Gap to modeled card total | 0.00 | ||||||
The simulator draws the full physical product first, then applies disabled pools and optional Sift. Filtered outcomes occupy their actual slots and are never backfilled.