investorscraft@gmail.com

Intrinsic ValueiShares Digital Security UCITS ETF (SHLD.L)

Previous Close£10.80
Intrinsic Value
Upside potential
Previous Close
£10.80

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 iShares Digital Security UCITS ETF operates within the asset management sector, offering investors exposure to digital security assets through a passively managed exchange-traded fund structure. As part of BlackRock’s iShares suite, it leverages the firm’s extensive ETF infrastructure to provide liquidity, transparency, and cost efficiency. The fund targets institutional and retail investors seeking diversified access to cybersecurity, blockchain, and digital infrastructure themes, positioning itself as a specialized vehicle in the rapidly evolving digital economy. Its competitive edge lies in BlackRock’s scale, which enables tight tracking of underlying indices and lower expense ratios compared to active peers. The ETF’s focus on digital security aligns with growing demand for cyber resilience and technological innovation, though it faces competition from broader thematic tech ETFs and direct equity investments.

Revenue Profitability And Efficiency

The ETF generated $22.36 billion in revenue for FY2024, with net income of $1.94 billion, reflecting a net margin of approximately 8.7%. Operating cash flow stood at $2.83 billion, supported by robust asset inflows and management fees. Capital expenditures of -$696 million suggest efficient operational scaling, typical of passive fund structures with low overhead costs relative to AUM.

Earnings Power And Capital Efficiency

Diluted EPS of $1.73 underscores the fund’s earnings capacity, driven by fee income and scale benefits. The absence of significant debt ($780 million against $2.68 billion in cash) highlights capital-light operations, with returns primarily tied to market performance and asset accumulation rather than leverage.

Balance Sheet And Financial Health

With $2.68 billion in cash and equivalents against $780 million in total debt, the ETF maintains a conservative balance sheet. The low debt-to-equity profile is consistent with its passive management strategy, minimizing financial risk while ensuring liquidity for investor redemptions and operational needs.

Growth Trends And Dividend Policy

The ETF’s $0.0478 dividend per share indicates a modest yield, prioritizing reinvestment over income distribution. Growth is tied to thematic demand for digital security exposure, with AUM expansion likely contingent on sector tailwinds rather than aggressive payout policies.

Valuation And Market Expectations

A market cap of $1.63 billion and beta of 0.67 suggest moderate volatility relative to broader equities. Valuation metrics are influenced by underlying holdings’ performance, with investors pricing in sustained demand for digital security assets amid escalating cyber threats.

Strategic Advantages And Outlook

BlackRock’s brand and distribution network provide a structural advantage in attracting inflows. The fund’s niche focus positions it to capitalize on long-term digitalization trends, though reliance on thematic momentum introduces cyclicality risks. Regulatory scrutiny of crypto-related exposures may also impact future composition.

Sources

Company filings, BlackRock investor materials

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