investorscraft@gmail.com

Intrinsic ValueVictoryShares WestEnd Global Equity ETF (GLOW)

Previous Close$31.68
Intrinsic Value
Upside potential
Previous Close
$31.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

VictoryShares WestEnd Global Equity ETF (GLOW) is an exchange-traded fund designed to provide investors with exposure to global equities through a rules-based investment strategy. The fund focuses on companies with strong growth potential, leveraging a proprietary index methodology to select and weight holdings. Operating in the competitive ETF space, GLOW differentiates itself by targeting global diversification and growth-oriented sectors, appealing to investors seeking broad international market exposure without direct stock selection. The ETF’s revenue model primarily relies on management fees, which are derived from assets under management (AUM). Its market position is shaped by its niche focus on global growth equities, competing with both passive and actively managed funds. While the ETF space is crowded, GLOW’s strategy aims to capture long-term growth trends in global markets, positioning it as a specialized tool for portfolio diversification.

Revenue Profitability And Efficiency

In FY 2019, GLOW reported revenue of $12.8 million, primarily from management fees. However, the fund recorded a net loss of $7.8 million, with diluted EPS at -$1.52, reflecting operational challenges or higher expenses relative to income. Operating cash flow was negative at $3.3 million, while capital expenditures remained minimal at $63,000, indicating limited reinvestment needs but strained liquidity.

Earnings Power And Capital Efficiency

The fund’s negative net income and EPS suggest limited earnings power in the reported period. Capital efficiency appears constrained, as operating cash outflows exceeded inflows. The ETF’s ability to generate sustainable earnings hinges on AUM growth and fee scalability, which were not sufficient to offset costs in FY 2019.

Balance Sheet And Financial Health

GLOW’s balance sheet shows modest liquidity, with cash and equivalents of $4.6 million against total debt of $4.0 million, implying a narrow cushion. The fund’s financial health appears strained due to negative profitability and cash flow, though its ETF structure typically limits leverage risks compared to traditional corporations.

Growth Trends And Dividend Policy

Despite operational losses, GLOW distributed a dividend of $0.36 per share in FY 2019, likely sourced from portfolio income rather than net earnings. Growth trends depend on broader market performance and investor inflows, with no clear organic expansion drivers evident from the financials.

Valuation And Market Expectations

Market expectations for GLOW likely revolve around its ability to attract AUM and deliver competitive returns relative to global equity benchmarks. The fund’s negative earnings and cash flow may weigh on investor sentiment, though its niche strategy could appeal to specific risk appetites.

Strategic Advantages And Outlook

GLOW’s strategic advantage lies in its focused global growth mandate, offering diversification benefits. However, its outlook is tied to market conditions and fee competitiveness. Success depends on sustained investor interest in global equities and cost management to improve profitability.

Sources

Fund financial disclosures (FY 2019)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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