Flesh and Blood

Welcome to Rathe [Unlimited] Booster Display EV

Estimate the expected value (EV) of Welcome to Rathe [Unlimited] booster displays using live TCGplayer market prices via TCGCSV. 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 scope: One English-language Unlimited Edition display contains 24 sixteen-card packs: four Generic Commons, seven Class Commons, Equipment, Rare, Rare+, Rainbow Foil and a Token (384 positions). Alpha/First Edition and Cold Foil are separate products and excluded here. Rate-unknown Rainbow Foil Fabled is excluded by default before drawing; the optional 1/960 sensitivity is an assumption and never feeds the stored baseline. The original Token valuation exclusion is retained. Missing exact quotes remain unknown and displayed amounts may be a priced subtotal. Publisher product contents. Uniform allocations within each bucket and the non-Legendary Rainbow Foil pool are modeling assumptions, not certified factory sequencing.

Set theme: Welcome to Rathe [Unlimited] is themed around signature heroes, class identities, and chase treatments that define this Flesh and Blood release.

24 packs / display 16 cards / pack Slots: 4 Generic C + 7 Class C (NF) • 1 Equipment (NF) • 1 Rare (NF) • 1 Rare+ (R/SR/M NF) • 1 RF • 1 Token

Baseline scope: One English-language Unlimited Edition display contains 24 sixteen-card packs: four Generic Commons, seven Class Commons, Equipment, Rare, Rare+, Rainbow Foil and a Token (384 positions).

Calculation settingsSift off

Selling Fees

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

Value Threshold

Changing this can materially lower EV if Market/Mid are stale. “Min” is most conservative.
Sift applies after all 16 positions are drawn. The Token has the original intentional valuation exclusion; unavailable quotes remain unknown, not zero prices.

EV Range (Monte Carlo)

Runs per summary update; higher counts smooth the bands but take longer.
Off by default because LSS publishes no exact aggregate Fabled rate. Enabling it applies the historical local 1-in-960 estimate as a comparison only.

Purchase EV

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.
MetricLowMidHigh
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…
Token contributes $0 EV; Equipment has its own non-foil common-rarity slot; Unlimited Cold Foil rows are excluded. Baseline EV excludes RF Fabled because LSS publishes no exact aggregate rate; the unchecked sensitivity control can apply the legacy local 1-in-960 estimate. RF Legendary is modeled at about 1/96; LSS Rare/SR/M estimates are applied to the non-foil rare slots, with the RF slot modeled separately.

Purchase EV & Profit

Purchase-level expected value, fees, profit, and return across all boxes.
All boxesLowMidHigh
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
  1. 4 Generic C + 7 Class C (NF)
  2. 1 Equipment (NF)
  3. 1 Rare (NF)
  4. 1 Rare+ (R/SR/M NF)
  5. 1 RF
  6. 1 Token

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

Top EV Contributors

After post-draw Sift
  1. Loading card contributions…
Welcome to Rathe Unlimited expected value rows by card, rarity, treatment, price, fees, and boxes per copy.
Name Card # Rarity Treatment Value ($) Seller fees Boxes / copy