CONY Dividend Calculator

Project your distribution income and portfolio value over time. Unlike standard DRIP calculators, this deducts every CONY distribution from NAV the way a return-of-capital payout actually behaves, so the projection shows the share price decaying instead of compounding a headline yield forever.

By Guillermo Valles
CONY LogoCONY
or
Initial investment
$
Monthly contribution
$
Years
Yrs
Reinvest dividends (DRIP)Buy more shares automatically
Annual total return
%

Annual total return for CONY, distributions included — so dividends are not subtracted again on top of this rate. Each payout reduces NAV when paid; DRIP buys more shares or cash is kept. That is how the distribution is delivered inside that total return.

Annual change in distribution rate
%

Applied once a year to the distribution rate — the percentage of NAV paid out. today's weekly payment of $0.2246 is projected at $0.0005 by year 10, as the falling NAV pulls the dollar payout down with it.

Annual contribution increase
%
Dividend tax rate
%
Share price
$
Div / payment
$
Share price$0.3280
Portfolio value$11,59135,341 shares
Forward yield56.31%

Gross annual dividend income

$843 USD

$70 per month

Portfolio growth

With DRIPDividends as cashContributions
$0$8,373$16,747$25,120$33,494Year 1Year 4Year 7Year 10
Total invested$29,125
NAV change-98.4%
Shares owned35,341
DRIP vs. taking dividends as cash-$7,665Non-DRIP keeps distributions as cash (included in that path's portfolio value).
Show your work

Year-by-year projection

DRIP Enabled

Every dollar of dividend received, every share purchased, every year of compounding. The table updates as you change inputs above.

YearShare priceSharesGross annual incomePortfolioYoC
Year 1$10.01901$5,346$9,01747.7%
Year 2$5.411,562$3,931$8,44931.4%
Year 3$3.202,557$2,999$8,19121.5%
Year 4$2.044,010$2,361$8,17715.2%
Year 5$1.386,080$1,910$8,36311.0%
Year 6$0.97198,972$1,578$8,7208.2%
Year 7$0.712612,952$1,327$9,2306.2%
Year 8$0.538218,362$1,131$9,8814.8%
Year 9$0.416225,637$973$10,6693.7%
Year 10$0.328035,341$843$11,5912.9%
Foundations

How this CONY calculator works

Most dividend calculators apply a flat yield forever. That flatters CONY badly, because most of what CONY pays out is return of capital — money taken out of the fund's own net asset value rather than earned on top of it.

This model simulates payment by payment using the selected frequency. Each period your contribution buys shares at that period's projected price. Each week CONY pays a distribution, and the share price drops by exactly the amount paid, which is how a high payout relative to NAV behaves in this model; with DRIP enabled, that cash immediately buys more shares at the current price. Once a year the distribution rate is adjusted by the assumption you set, and your contribution rises by any annual increase you choose.

Because the payout comes out of NAV, reinvesting it cannot manufacture value: your share count rises and the price falls by matching amounts. At a distribution rate near 56.3% of NAV, that decay dominates everything else on this page — which is why the projected share price falls steeply even while the income column still looks generous. Whether you end up ahead depends on the total return you assume, not on the headline yield.

Defaults are editable estimates, not historyThe -15% total return and -20% change in distribution rate are starting points we chose, not measured figures — do not read them as CONY's track record. CONY is an options-income ETF whose distributions often include return of capital; payout and NAV can swing with the underlying and option premiums. Defaults are editable estimates, not a long-run track record. Move the sliders to see how sensitive the outcome is, that sensitivity is the most useful thing this tool shows you.

Why the dividend snowball doesn't apply here

The snowball works when a dividend is paid out of profits: reinvesting buys shares that pay their own dividends, and nothing is taken out of the fund to fund the payment. A return-of-capital distribution is different. The fund hands you part of its own NAV, and the share price drops by that amount, so reinvesting leaves you holding more shares of a smaller pie — the same value, minus whatever tax you paid on the way through.

That is why this page can show DRIP behind taking the cash. Reinvesting is a decision to keep the money invested in CONY, so it pays off only if CONY's total return is positive from here. Toggle DRIP off above and compare the two lines under your own assumptions rather than assuming reinvestment must win.

Distribution rate is not return

A new buyer of CONY today sees a distribution rate near 56.3% of NAV. That is a statement about how fast the fund pays money out, not about how much it earns. A fund can pay 56.3% and still lose you money, and this model will show exactly that whenever the total return you set is negative.

The number worth watching is the total return assumption, plus the projected share price in the table below. If the price column falls faster than the income column pays you back, the headline rate was never income in the sense that matters.
The Formula

CONY Dividend Formula, two inputs are all you need

The basic dividend income formula is:

Dividend Income =Shares Owned×Distribution per Share

If calculating annual income:

Annual Income =Shares Owned×Distribution per Share×Number of Annual Payments
Worked Example

CONY's Dividend Yield Calculation Example, line by line

Here's how Dividend Yield is calculated using CONY's stock.

YieldMax COIN Option Income Strategy ETF Logo

YieldMax COIN Option Income Strategy ETF

CONYAMEXAUM $358.57MDividend yield 56.31%
Step 01

Enter Your Shares

Assume you own:

→ 500 CONY shares
Step 02

Enter the Distribution

Assume the latest distribution is:

→ $0.22 per share
Step 03

Calculate Your Payment

Dividend Income = Shares × Distribution, 500 × $0.22

→ Weekly Income = $112
Step 04

Estimate Annual Income

If future distributions averaged the same amount: $112 × 52

→ Annual Income = $5,840
Pitfalls

Five mistakes investors make when estimating CONY dividend income

If your CONY dividend income looks unusually high or low, one of these common mistakes is often the reason.

Mistake 01

Assuming every distribution will be the same

Unlike many traditional dividend stocks, CONY distributions can fluctuate based on options premiums and market conditions. Use realistic assumptions rather than projecting the latest payout indefinitely.
Mistake 02

Ignoring share price changes

High distributions don't necessarily mean higher total returns. The ETF's market price can rise or fall independently of its distributions, affecting overall investment performance.
Mistake 03

Forgetting to account for taxes

Depending on your jurisdiction, distributions may have different tax treatments, including return of capital or ordinary income. Estimate after-tax income whenever possible.
Mistake 04

Assuming DRIP always produces higher returns

Dividend reinvestment increases your share count, but if the ETF's share price declines over time, the benefits may be smaller than expected. Model both cash payouts and DRIP scenarios before investing.
Mistake 05

Focusing only on the headline yield

CONY's distribution yield can appear exceptionally high because it is generated from an options strategy rather than traditional business earnings. Experienced investors often emphasize evaluating total return, including both distributions and changes in share price, instead of yield alone.

Frequently asked questions

Guillermo Valles

Guillermo Valles

FounderWisesheetsFormer Financial Analyst

Guillermo Valles is the founder and CEO of Wisesheets, a former financial analyst at SmartCentres REIT, and a graduate of the Schulich School of Business. After years of building financial models and manually gathering company data in spreadsheets, he founded Wisesheets in 2020 to make financial analysis faster, more transparent, and easier to verify. This calculator uses the same financial data infrastructure that powers Wisesheets’ Excel and Google Sheets tools, drawing from SEC filings and reconciled market data. Its calculations and methodology are reviewed quarterly by the Wisesheets team.

Want To Do This In Your Own Spreadsheet?

Wisesheets lets you create a model in your spreadsheet where you change the ticker and all of the data automatically updates for you.

Get Free Trial >