investorscraft@gmail.com

Intrinsic ValueLeverage Shares 1x Amazon ETP (AMZN.L)

Previous Close£529.38
Intrinsic Value
Upside potential
Previous Close
£529.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Leverage Shares Public Limited operates as an asset management firm, specializing in exchange-traded products (ETPs) designed to provide leveraged or inverse exposure to underlying assets. The LS 1x Amazon Tracker ETP aims to deliver 1:1 performance tracking of Amazon.com, Inc., minus management fees, catering to investors seeking direct exposure without owning the underlying stock. The firm operates in a niche segment of the ETP market, competing with other leveraged and inverse products. Its value proposition lies in simplicity and cost efficiency, appealing to tactical traders and long-term investors alike. The ETP structure allows for liquidity and transparency, though it is subject to tracking error and fee drag over time. The company’s market position is defined by its focus on single-stock ETPs, differentiating it from broader index-tracking funds.

Revenue Profitability And Efficiency

The fund generates no direct revenue, as its performance is tied to the tracking of Amazon.com, Inc. minus fees. Operating cash flow was negative at -141.4 million GBp, reflecting costs associated with fund management and operational overhead. The absence of net income or diluted EPS underscores its pass-through structure, where returns are derived solely from the reference asset’s performance.

Earnings Power And Capital Efficiency

As a tracker ETP, the fund does not generate earnings independently. Its capital efficiency is measured by its ability to closely replicate the reference asset’s returns, net of fees. The negative operating cash flow suggests higher operational costs relative to inflows, though this is typical for smaller or newer ETPs establishing their market presence.

Balance Sheet And Financial Health

The fund holds no cash equivalents or total debt, aligning with its pass-through nature. Financial health is contingent on investor inflows and the stability of the reference asset. The absence of leverage or debt mitigates solvency risks, though the fund’s viability depends on sustained demand for its tracking strategy.

Growth Trends And Dividend Policy

Growth is tied to investor interest in single-stock ETPs and the performance of Amazon.com, Inc. No dividends are distributed, as returns are fully reinvested to maintain tracking accuracy. The fund’s appeal hinges on Amazon’s market performance and the competitive fee structure relative to similar products.

Valuation And Market Expectations

Market valuation is not applicable, as the fund’s value is derived from its net asset value (NAV) linked to Amazon. Investor expectations center on tracking accuracy and fee competitiveness. The low beta (0.38) suggests lower volatility than the broader market, though this is influenced by the reference asset’s behavior.

Strategic Advantages And Outlook

The fund’s strategic advantage lies in its focused exposure to a high-growth stock like Amazon, appealing to investors avoiding direct equity ownership. However, its long-term success depends on maintaining low tracking error and competitive fees. Market expansion is limited by niche demand, but it could benefit from sustained interest in thematic and single-stock ETPs.

Sources

Fund documentation, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount