investorscraft@gmail.com

Intrinsic ValueDefiance Daily Target 1.75x Long MSTR ETF (MSTX)

Previous Close$3.48
Intrinsic Value
Upside potential
Previous Close
$3.48

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

The Defiance Daily Target 1.75x Long MSTR ETF (MSTX) is an exchange-traded fund designed to provide leveraged exposure to MicroStrategy (MSTR), a company primarily engaged in business intelligence and bitcoin acquisition. MSTX operates by delivering 1.75x the daily performance of MSTR, appealing to investors seeking amplified returns tied to MSTR's stock movements. The ETF's strategy hinges on MicroStrategy's dual focus on enterprise software and its substantial bitcoin holdings, positioning it uniquely in both the tech and cryptocurrency sectors. MicroStrategy's business intelligence software serves corporate clients, while its aggressive bitcoin accumulation strategy makes it a proxy for crypto market performance. MSTX capitalizes on this hybrid exposure, targeting traders and investors who believe in MSTR's long-term growth potential or short-term volatility. The fund's leveraged structure introduces higher risk, making it suitable primarily for sophisticated investors comfortable with amplified gains and losses. Its niche appeal lies in combining traditional tech-sector exposure with speculative crypto-market dynamics through a single, leveraged instrument.

Revenue Profitability And Efficiency

MSTX, as an ETF, does not generate revenue or profit independently; its performance is directly tied to the leveraged daily returns of MSTR. The fund's net income of -$95.9 million and diluted EPS of -$0.48 reflect the costs associated with its leveraged strategy, including management fees and financing expenses. Operating cash flow of -$89.1 million underscores the fund's reliance on capital inflows and outflows to maintain its leveraged position.

Earnings Power And Capital Efficiency

The fund's earnings power is entirely derivative, linked to MSTR's performance and the effectiveness of its leverage mechanism. Capital efficiency is constrained by the costs of maintaining leveraged exposure, including swap agreements or futures contracts. The negative EPS and net income highlight the drag from fees and financing costs, which erode returns over time unless MSTR's price appreciates sufficiently to offset them.

Balance Sheet And Financial Health

MSTX holds $15.1 million in cash and equivalents against $26.6 million in total debt, indicating a leveraged balance sheet typical of such ETFs. The debt likely supports the fund's leveraged exposure, but the structure introduces liquidity risks if MSTR's price declines sharply. The fund's financial health is inherently tied to market conditions and investor sentiment toward MSTR.

Growth Trends And Dividend Policy

MSTX does not follow a traditional growth trajectory, as its performance is purely a function of MSTR's daily price movements. The reported dividend per share of $14.43 is atypical for an ETF and may reflect a distribution of capital gains or other one-time events. Investors should note that leveraged ETFs are generally unsuitable for long-term holding due to volatility decay.

Valuation And Market Expectations

Valuing MSTX is unconventional, as it trades based on the expected leveraged performance of MSTR rather than intrinsic cash flows. Market expectations are driven by sentiment around MicroStrategy's bitcoin strategy and business software performance. The fund's premium or discount to NAV will fluctuate with demand for leveraged MSTR exposure.

Strategic Advantages And Outlook

MSTX's strategic advantage lies in offering concentrated, leveraged exposure to MSTR, a unique hybrid of enterprise software and bitcoin speculation. However, the outlook is highly uncertain, dependent on cryptocurrency market volatility and MSTR's ability to execute its dual strategy. The fund is best suited for short-term traders comfortable with high-risk, high-reward instruments.

Sources

Fund prospectus, SEC filings

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