As an example, we consider a personalized staking setup involving a single Node Operator, full utilization of the available stETH minting capacity, and recursive leverage through external lending markets.
In our example
Leverage multiplier~9×
stVault — Total Value894.85 ETH
stVault — Total stETH Minting Capacity850.11 stETH
stVault — stETH Liability850.11 stETH
Lending Market — stETH Used as Collateral850.11 stETH
Lending Market — ETH Borrowed794.85 ETH
Staker Principal ETHonly the initial 100 ETH
Annualised Economics Breakdown
Staking rewards
Gross Staking Rewards30.4251 ETH
Validators generate staking rewards on top of the 100 ETH deposited to the Beacon Chain.
e.g., 3.4% Staking APR.
Node Operator Fee– 1.217 ETH
Set per stVault through consensus between the Vault Owner and the Node Operator.
e.g., 4% out of Gross Staking Rewards earned.
Lido Fee- 1.6322 ETH
In this example, the annual Lido Fee approximately equals to 6% of the Lido Core Gross APR and can be calculated by the equation:
Lido Fee = 6% × 3.2% Lido Core Gross APR × 850.11 stETH = 1.6322 ETH;
e.g., Lido v2 Gross APR ~ 3.2%.
stETH Liability Growth
Minted stETH rebase24.4832 stETH
The stVault’s liquidity is provided in stETH, a rebasing token — its balance updates daily to reflect accrued staking rewards. To ensure the Staker’s repayment amount is always accurately represented, the minted stETH liability adjusts daily in line with stETH’s rebasing mechanics. This is primarily a technical adjustment, as the liability increase is offset by the rewards the Staker earns as a holder of stETH.
e.g., stETH APR ~ 2.88%.
stVault Bottom Line
A positive stVault Efficiency indicates that the Node Operator’s performance is sufficient to cover the growth of the stETH Liability.
stVault Bottom Line+ 3.0926 ETH
stVault Efficiency (normalized to the Staker’s initial 100 ETH)3.0926%
stETH Usage Outside the stVault
The Staker used the minted stETH to loop through a lending market in order to amplify staking rewards. Additional income and expenses from the lending market:
Rebase rewards from stETH used as collateral on the lending market+ 24.4832 stETH
Supply-side rewards from the lending market+ 2.5503 stETH
Interest paid on borrowed ETH- 21.1431 ETH
Total rewards8.983 ETH
Total APR8.983%
Total APR is normalized to the Staker’s initial 100 ETH.
Note: All lending market parameters are illustrative. Actual values depend on the specific product and prevailing market conditions.