investorscraft@gmail.com

Intrinsic ValueDefiance Daily Target 1.5x Short MSTR ETF (SMST)

Previous Close$84.65
Intrinsic Value
Upside potential
Previous Close
$84.65

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 1.5x Short MSTR ETF (SMST) is an exchange-traded fund designed to provide leveraged inverse exposure to MicroStrategy (MSTR), a company heavily invested in Bitcoin. SMST operates within the specialized ETF market, catering to investors seeking short-term hedging or speculative positions against MSTR’s performance. Its revenue model is driven by management fees and the fund’s ability to track its daily investment objective, which involves leveraging derivatives and other financial instruments to achieve 1.5x the inverse daily return of MSTR. The ETF’s market position is niche, appealing primarily to traders and institutional investors with a bearish outlook on MSTR or Bitcoin’s volatility. Unlike traditional ETFs, SMST does not hold long-term equity positions but instead relies on dynamic rebalancing to maintain its leveraged inverse exposure, making it a high-risk, high-reward instrument in the ETF landscape.

Revenue Profitability And Efficiency

SMST reported revenue of $237 million for FY 2024, though it posted a net loss of $18.4 million, reflecting the costs associated with its leveraged strategy and operational expenses. The fund’s diluted EPS stood at -$0.21, indicating challenges in translating revenue into profitability. Operating cash flow was positive at $64 million, suggesting efficient liquidity management, but capital expenditures were negligible, as expected for an ETF.

Earnings Power And Capital Efficiency

The fund’s earnings power is constrained by its leveraged inverse structure, which amplifies losses in unfavorable market conditions. Capital efficiency is moderate, with no debt and $23.1 million in cash equivalents, but the absence of dividend payouts underscores its focus on capital preservation and reinvestment to sustain its daily rebalancing strategy.

Balance Sheet And Financial Health

SMST maintains a clean balance sheet with no debt and $23.1 million in cash and equivalents, providing flexibility to meet operational needs. The lack of leverage beyond its investment objective suggests prudent financial management, though its performance remains highly sensitive to MSTR’s daily price movements.

Growth Trends And Dividend Policy

Growth for SMST is tied to investor demand for inverse exposure to MSTR, which fluctuates with Bitcoin’s volatility. The fund does not pay dividends, aligning with its short-term trading focus. Its appeal hinges on market conditions favoring bearish sentiment toward MSTR or Bitcoin, making its growth trajectory unpredictable.

Valuation And Market Expectations

Valuing SMST is complex due to its leveraged inverse structure and dependence on MSTR’s performance. Market expectations are likely tied to Bitcoin’s price trends, with the fund trading at a premium or discount based on investor sentiment. Its niche role limits broad valuation benchmarks, making it a speculative instrument.

Strategic Advantages And Outlook

SMST’s strategic advantage lies in its unique offering of leveraged inverse exposure to MSTR, filling a gap for bearish traders. However, its outlook is highly contingent on Bitcoin’s volatility and MSTR’s performance. While it provides a specialized tool for hedging or speculation, its high-risk profile limits its appeal to a narrow investor base.

Sources

Fund filings, Bloomberg

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