Flesh and Blood

Rosetta Booster Display EV

Estimate the expected value (EV) of Rosetta booster displays using generated TCGplayer market prices from local generated price snapshots. This calculator models product-specific slot composition, rarity weighting, and treatment pools to produce realistic EV and variance projections.

Model assumptions & evidence

Each sealed display is simulated pack-by-pack using the configured slot behavior shown below. Simulations always draw full pack contents first, then apply optional Sift filtering afterward so EV follows true opening order.

Baseline exclusion: Marvel chase cards are excluded by default because their exact Rosetta drop distribution is not publisher-documented. The optional checkbox provides a comparison only; Briar (Marvel) remains excluded. Rainbow Foil Fabled is also chase-excluded; Cold Foil Fabled retains a separate uniform allocation assumption.

Checking exact printing and finish price coverage…

Set theme: Rosetta is themed around signature heroes, class identities, and chase treatments that define this Flesh and Blood release.

24 packs / display 16 cards / pack Slots: 11C (NF) • 1 Rare (NF) • 1 Rare+ (Rare/Majestic NF) • 1 RF • 1 Token • 1 Expansion | Token | CF

Baseline exclusion: Marvel chase cards are excluded by default because their exact Rosetta drop distribution is not publisher-documented.

Calculation settingsSift off

Selling Fees

TCG seller type

Per-row shows combined pct + txn (txn = 2.5% processing). $0.30/order added only in the summary.

Value Threshold

Price source for EV

Changing this can materially shift EV when marketplace prices are stale or sparse.

Sift Use Sift (≥) in EV

Draw all 16 physical positions before Sift. Ordinary Tokens are intentionally unvalued; Expansion cards and premium Cold Foil weapons are valued when exact prices exist. Filters never reroll or backfill.

Chase bucket Include Marvel chase cards in EV

Marvel rows stay loaded, but are intentionally excluded from baseline EV by default because their exact Rosetta drop distribution is not publisher-documented and chase outliers can dominate the estimate.

EV Range (Monte Carlo)

Central interval

Simulations

Runs per summary update; higher counts smooth the bands but take longer.

Purchase EV

Boxes Purchased

Price per box ($)

Free shipping?

Sealed Price / EV

Advertising disclosure: The Expected Value may earn commissions from qualifying purchases made through affiliate links. Programs used by the site include TCGplayer, Mana Pool, the eBay Partner Network, and Amazon Associates. As an Amazon Associate, The Expected Value earns from qualifying purchases.

Sealed booster box price compared with this calculator's mid break-even EV.
Source	Box price	Break-even price/box (mid)	P/E	Basis
TCGplayer	Loading...	--	--	Low sealed price when available.
eBay	Loading...	--	--	Low sealed price when available.

Simulation Results (after Sift)

Confidence band: —

Each bar groups simulated box totals after cards are drawn, then Sift is applied to pack hits. X-axis = box value, Y-axis = number of simulations in that range.

Pack & Box EV

Pack and box expected value summary across low, mid, and high estimates.
Metric	Low	Mid	High
Pack EV (gross)	$0.00	$0.00	$0.00
Simulated booster display EV (24 packs, gross)	$0.00	$0.00	$0.00
Gross EV per box (Purchase ÷ Boxes)	—	—	—
Total fees per box (Purchase ÷ Boxes)	—	—	—
Net after fees per box (Purchase ÷ Boxes)	—	—	—
Profit after fees per box (Purchase ÷ Boxes)	—	—	—
Break-even price/box (mid)	$0.00

Auto-loading generated card data…

Expansion ≈1/15, Cold Foil ≈1/24 and RF Legendary model assumption ≈1/96 share the flexible back role. Exact inner allocation and factory sequencing are not guaranteed. Retained model assumptions: CF Legendary ≈1/220, RF Legendary ≈1/96, main Majestic total ≈1/4 across RF+Rare+; uniform exact printings within each bucket. These inner allocations are not publisher-certified Rosetta odds. Ordinary Tokens retain an explicit value exclusion. Draws use replacement and do not predict factory sequencing.

Model note: Marvel chase cards are intentionally excluded from baseline EV by default; use the Marvel bucket checkbox only for a chase-inclusive comparison. Briar (Marvel) #ROS255, product 577789, remains EV-excluded even in that comparison because its TCG Low outlier can dominate the estimate.

Purchase EV & Profit

Purchase-level EV, fees, profit, and ROI across low, mid, and high estimates.
All boxes	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
ROI vs cost	—	—	—

Boxes: 0 • Price/box: $0.00 • Total cost: $0.00

Content snapshot

Display Content Snapshot

Pack contents are drawn first; Sift is applied only after the opened cards are known.

Packs: 24 / display
Cards: 16 / pack
Modeled cards: 384 cards
EV rows: Loading

Pack Structure

Product model

11C (NF)
1 Rare (NF)
1 Rare+ (Rare/Majestic NF)
1 RF
1 Token
1 Expansion | Token | CF

Every slot is resolved before value filtering; excluded outcomes are never backfilled.

Top EV Contributors

After post-draw Sift

Loading card contributions…

Hide ∞ rows (these chase cards are not included in the EV)

Rosetta card values, treatments, seller fees, and modeled pull frequency.
Name	Card #	Rarity	Treatment	Value ($)	Seller fees	Boxes / copy
Expected cards / box (all rows)						384.00
Expected cards / box (included in EV)						0.00

Marvel rows are an optional chase bucket and are excluded from EV by default. RF Majestic Extended Art rows remain included in the RF Majestic pool.