YMAG Dividend Calculator
Dividend growth rate not yet measurable from available history.
Yield-based dividend model — distributions are computed as a % of current NAV. See methodology
Long-horizon projection caveat
This fund combines a very high starting yield (47.9%) with significant historical NAV erosion (-18.9% annualized). The 25-year projection assumes those mechanics persist for the full horizon. Funds of this type — single-name option-income, futures-roll income, ultra-high distribution rates — historically have much shorter useful lifespans, and the late-year numbers (share count, portfolio value) should be read as illustrative of the trajectory rather than a literal forecast.
| Year | Start Balance | Start Shares | Share Price | Dividend / Share | Dividend Yield | Yield on Cost | Annual Dividend | Total Dividends | End Shares | End Balance |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | $10,000 | 823.72 | $9.84 | $4.72 | 47.93% | 43.07% | $5,340 | $5,340 | 1541.36 | $15,172 |
| 2 | $15,172 | 1541.36 | $7.98 | $3.83 | 47.93% | 52.87% | $7,824 | $13,165 | 2709.91 | $21,627 |
| 3 | $21,627 | 2709.91 | $6.47 | $3.10 | 47.93% | 63.52% | $10,925 | $24,089 | 4587.52 | $29,685 |
| 4 | $29,685 | 4587.52 | $5.25 | $2.51 | 47.93% | 75.48% | $14,795 | $38,884 | 7575.05 | $39,743 |
| 5 | $39,743 | 7575.05 | $4.25 | $2.04 | 47.93% | 89.21% | $19,626 | $58,510 | 12293.93 | $52,297 |
| 6 | $52,297 | 12293.93 | $3.45 | $1.65 | 47.93% | 105.14% | $25,655 | $84,165 | 19706.10 | $67,968 |
| 7 | $67,968 | 19706.10 | $2.80 | $1.34 | 47.93% | 123.81% | $33,182 | $117,347 | 31298.97 | $87,528 |
| 8 | $87,528 | 31298.97 | $2.27 | $1.09 | 47.93% | 145.81% | $42,576 | $159,923 | 49370.41 | $111,943 |
| 9 | $111,943 | 49370.41 | $1.84 | $0.88 | 47.93% | 171.84% | $54,302 | $214,225 | 77467.86 | $142,418 |
| 10 | $142,418 | 77467.86 | $1.49 | $0.71 | 47.93% | 202.76% | $68,939 | $283,165 | 121064.76 | $180,457 |
| 11 | $180,457 | 121064.76 | $1.21 | $0.58 | 47.93% | 239.59% | $87,209 | $370,374 | 188602.44 | $227,938 |
| 12 | $227,938 | 188602.44 | $0.98 | $0.47 | 47.93% | 283.54% | $110,014 | $480,388 | 293094.77 | $287,205 |
| 13 | $287,205 | 293094.77 | $0.79 | $0.38 | 47.93% | 336.12% | $138,479 | $618,868 | 454599.27 | $361,182 |
| 14 | $361,182 | 454599.27 | $0.64 | $0.31 | 47.93% | 399.11% | $174,010 | $792,878 | 704022.40 | $453,521 |
| 15 | $453,521 | 704022.40 | $0.52 | $0.25 | 47.93% | 474.70% | $218,360 | $1,011,237 | 1088978.97 | $568,780 |
| 16 | $568,780 | 1088978.97 | $0.42 | $0.20 | 47.93% | 565.53% | $273,718 | $1,284,955 | 1682814.11 | $712,647 |
| 17 | $712,647 | 1682814.11 | $0.34 | $0.16 | 47.93% | 674.83% | $342,816 | $1,627,771 | 2598494.31 | $892,224 |
| 18 | $892,224 | 2598494.31 | $0.28 | $0.13 | 47.93% | 806.51% | $429,065 | $2,056,836 | 4009994.83 | $1,116,374 |
| 19 | $1,116,374 | 4009994.83 | $0.23 | $0.11 | 47.93% | 965.33% | $536,723 | $2,593,559 | 6185228.06 | $1,396,161 |
| 20 | $1,396,161 | 6185228.06 | $0.18 | $0.09 | 47.93% | 1157.07% | $671,102 | $3,264,661 | 9536739.66 | $1,745,394 |
| 21 | $1,745,394 | 9536739.66 | $0.15 | $0.07 | 47.93% | 1388.80% | $838,835 | $4,103,496 | 14699758.73 | $2,181,310 |
| 22 | $2,181,310 | 14699758.73 | $0.12 | $0.06 | 47.93% | 1669.11% | $1,048,202 | $5,151,699 | 22652360.09 | $2,725,426 |
| 23 | $2,725,426 | 22652360.09 | $0.10 | $0.05 | 47.93% | 2008.49% | $1,309,537 | $6,461,235 | 34900458.45 | $3,404,598 |
| 24 | $3,404,598 | 34900458.45 | $0.08 | $0.04 | 47.93% | 2419.73% | $1,635,737 | $8,096,973 | 53762611.77 | $4,252,348 |
| 25 | $4,252,348 | 53762611.77 | $0.06 | $0.03 | 47.93% | 2918.44% | $2,042,905 | $10,139,877 | 82808480.95 | $5,310,519 |
S&P 500 is included only as a total-portfolio-value reference — it isn't the most meaningful benchmark for income-focused strategies. The 10% baseline reflects the index's long-term nominal total return (price + dividends), a reference rather than a forecast.
Explore alternative scenarios
- Model yield slowly normalizing → set
Annual dividend growthto-3%to-5% - Model NAV stabilization → set
Annual share price growthto0%or-10% - Compare against flat-distribution baseline → set both to
0%
Historical dividends per share
Distribution-decay pattern. YMAG's trailing 12-month distribution yield is 51.73% — roughly 16× SCHD's 3.27%. NAV has fallen at -18.92%/yr since inception. The two numbers describe the same machine: option-premium and return-of-capital distributions cycling out, NAV cycling down.
For monthly-cash-flow strategies, the headline is real but funded partly by the principal generating it. For buy-and-hold, the NAV trajectory is the dominant signal.
Based on dividends paid April 2025 to June 2026.
Recent dividends
| Ex-date | Cash amount | TTM yield | Fwd yield | Share price |
|---|---|---|---|---|
| 2026-06-03 | $0.11 | 50.48% | 46.77% | $12.44 |
| 2026-05-27 | $0.11 | 49.74% | 46.00% | $12.82 |
| 2026-05-20 | $0.15 | 51.18% | 61.90% | $12.81 |
| 2026-05-13 | $0.15 | 50.91% | 59.47% | $13.09 |
| 2026-05-06 | $0.18 | 51.96% | 72.49% | $12.92 |
| 2026-04-29 | $0.12 | 51.63% | 48.64% | $12.86 |
| 2026-04-22 | $0.10 | 51.16% | 39.86% | $12.94 |
| 2026-04-15 | $0.08 | 51.51% | 33.53% | $12.84 |
| 2026-04-08 | $0.08 | 54.89% | 34.77% | $12.07 |
| 2026-04-01 | $0.09 | — | 37.58% | $11.97 |
| 2026-03-25 | $0.09 | — | 36.89% | $12.15 |
| 2026-03-18 | $0.09 | — | 36.52% | $12.43 |
Source: Polygon.io. Last 12 dividend distributions, most recent first. TTM yield = sum of this payment + (frequency − 1) prior payments ÷ share price on ex-date. Forward yield = this payment × detected payout frequency ÷ share price on ex-date.
About YMAG
YMAG — the YieldMax Magnificent 7 Fund of Option Income ETFs — is a fund-of-funds wrapper that holds the seven YieldMax single-name option-income ETFs covering the "Magnificent 7" mega-cap technology basket: Apple, Microsoft, Alphabet, Amazon, Nvidia, Meta, and Tesla. Launched in March 2024, YMAG does not run its own options strategy. It does not write calls on any underlying stock, hold a synthetic long-short structure, or harvest premium directly. Instead, it owns equal-weight positions in the seven sleeves — AAPY, MSFO, GOOY, AMZY, NVDY, FBY, and TSLY — and passes through the distributions those underlying funds generate as a single weekly distribution to YMAG shareholders.
The diversification story is the main reason YMAG exists, narrower in scope than its sibling YMAX. Where YMAX holds the full YieldMax catalog at equal weights — fifteen-to-twenty single-name sleeves spanning mega-cap tech, single-stock leveraged ETFs, crypto-adjacent equities, and other high-volatility names — YMAG concentrates only on the seven Magnificent-7-related sleeves. The pitch is exposure to the option-income strategy applied specifically to the mega-cap technology equity complex, in a single ticker, with weekly distributions and built-in rebalancing toward equal weight across the seven names. For investors who want option-income exposure but only on the names that dominate the S&P 500's largest weights, YMAG is the narrower wrapper; YMAX is the broader one.
The cost of that diversification is a layered expense ratio. YMAG charges its own management fee, and the seven underlying YieldMax ETFs each charge their own fees on top of that — typically in the 0.99% range per sleeve. The total expense load borne by a YMAG shareholder is therefore the YMAG fee plus the weighted average fee of the seven underlying funds, which is meaningfully higher than holding any single YieldMax product directly. Investors who want exposure to the same set of strategies and are willing to manage the rebalancing themselves can replicate the basket at lower total cost by buying the seven underlying sleeves in their own brokerage account. YMAG's value proposition is the operational simplicity of a single ticker, weekly cadence, and built-in rebalancing — not lower fees.
On aggregate, YMAG carries the same NAV-erosion exposure as the underlyings it holds. The fund-of-funds structure smooths the variance of any single sleeve's NAV trend but does not eliminate the systemic property that synthetic covered-call ETFs lose NAV during large underlying rallies. The Magnificent 7 basket has experienced multiple explosive rally episodes since the fund's launch — Nvidia in particular has produced repeated double-digit single-session moves on earnings, and Tesla and Meta have run their own multi-week rallies during the same window. Each large upside move erodes a portion of the relevant sleeve's NAV, which flows through to YMAG's aggregate NAV at the sleeve's equal-weight share. The diversification reduces idiosyncratic risk relative to holding one sleeve outright; it does not change the structural payoff profile of the underlying YieldMax strategy.
How YMAG pays distributions
YMAG distributes weekly — fifty-two payments per calendar year. The ex-dividend date typically falls on a Tuesday or Wednesday and the pay date follows on the Thursday of the same week. This weekly cadence is the wrapper's own reformatting of the underlying flows: the seven YieldMax single-name ETFs distribute on their own schedules (some monthly, some moved to weekly during 2024), and the cash YMAG receives from its holdings arrives in irregular bursts across those staggered ex-dates. YMAG smooths those inbound flows into a regular weekly outbound stream, drawing on accumulated cash and recently received distributions to fund each Thursday's payment.
Because YMAG launched in March 2024, the fund has only a relatively short history of distribution data available. The trailing yield computed on the recent twelve months reflects a fund still finding its operational rhythm and a Magnificent-7 basket whose own volatility profile shifted meaningfully through 2024 and 2025. Investors planning around the headline yield should weight the most recent quarters more heavily than a simple trailing average that includes the fund's earliest months. The Recent dividends table on the calculator page shows the actual per-share weekly amounts; reviewing them is the cleanest way to develop a sense of the realistic distribution range.
Most of YMAG's distributions are classified as return of capital (ROC), inheriting the tax treatment of the seven underlying YieldMax funds. ROC means the distribution is not taxed as income in the year received; instead, it reduces the shareholder's cost basis. A lower cost basis defers the tax liability until the shares are sold, at which point the gain is measured against the reduced basis and taxed at capital-gains rates. For investors in high marginal tax brackets, ROC treatment is more favorable than ordinary income, but it is not tax-free — it shifts the obligation forward. Tax-advantaged accounts sidestep the basis question entirely. In an IRA, Roth IRA, or 401(k), distributions reinvest without current tax consequences regardless of classification, which is why high-yield option-income wrappers like YMAG are frequently held inside tax-advantaged sleeves.
Who YMAG suits
YMAG suits income investors who want exposure to the YieldMax option-income strategy specifically on the Magnificent 7 mega-cap technology basket, without picking individual single-name sleeves and without managing the rebalancing themselves. It is, in effect, a one-ticker proxy for the Mag-7 slice of the YieldMax catalog. A holder who would otherwise need to research, buy, and periodically rebalance seven separate ETFs (AAPY, MSFO, GOOY, AMZY, NVDY, FBY, TSLY) can substitute YMAG and get an approximately equal-weight exposure with a weekly distribution cadence built in. For investors whose conviction is in mega-cap tech volatility specifically — rather than in the broader YieldMax catalog or in a single Mag-7 name — that focused operational simplicity is the core appeal.
The fit profile assumes the investor has accepted the layered fee structure and the NAV-erosion exposure. Total annual costs on YMAG run materially higher than holding any single underlying sleeve, because the YMAG fee stacks on top of the weighted average fee of the seven holdings. An investor with the time and discipline to buy and rebalance the seven sleeves directly can capture nearly the same exposure at a lower total expense ratio. YMAG is the convenience layer; the convenience is not free, and on a multi-year compounding horizon the fee drag compounds against the investor.
YMAG is explicitly not a buy-and-forget holding for stable income. The fund inherits the NAV-erosion property of its seven underlyings on aggregate. The diversification across the Magnificent 7 smooths the path — a large drawdown in any single sleeve affects only that sleeve's slice of YMAG — but the long-term direction of the basket's NAV tracks the weighted average of the sleeves, which has trended down since YMAG's launch as the underlying mega-cap rally episodes capped each sleeve's NAV in turn. A high headline yield on a slowly eroding NAV is a recurring pattern in this fund family, and YMAG is not exempt from it. Investors should track total return (income plus or minus price change) alongside the distribution line, not yield in isolation.
YMAG launched in March 2024, which means there is approximately fourteen months of history at the time of this writing and no five-year dividend growth rate by definition — the fund has not existed for five full calendar years. Any projection using a non-zero DGR is an assumption, not a historical extrapolation. Investors who want broader, lower-yield covered-call exposure with a longer track record may prefer JEPI or JEPQ; investors who want the full YieldMax catalog rather than the Mag-7 subset may prefer YMAX. YMAG occupies a specific niche: diversified YieldMax exposure to the seven Magnificent 7 names in a single weekly-paying ticker, at a layered cost. Use the calculator above to model multiple scenarios, and review the scenarios page for guidance on base-case, flat, and shrinking-distribution assumptions.
Hypothetical scenarios
Three projection scenarios
Because YMAG launched in March 2024 and has fewer than five full calendar years of history, the calculator's default DGR is 0% — no positive measured growth window exists. The base case below therefore overlaps the explicit 'Flat' case — both assume per-share distributions stay roughly constant in nominal terms. The 'Shrinking' case explores the alternative where NAV erosion across the Magnificent 7 basket progressively reduces per-share payouts. All scenarios use $10,000 as the starting investment, $200 monthly contributions, and DRIP enabled.
Base case: calculator default settings
YMAG uses the yield-based dividend model — distributions are computed as yield × NAV at each projection step. With the default DGR of 0%, the yield is maintained at its current level across the projection; with the measured share-price growth rate of -17.4%, the per-share dividend amount declines proportionally as NAV erodes. The base case therefore models the distributions you'd receive if the current yield-on-NAV ratio holds steady while NAV continues its observed decline trajectory. At the calculator's current forward yield, the starting annual income on a $10,000 position scales linearly — see the projection table for precise figures. With DRIP enabled and $200 monthly contributions, the share count grows continuously: every weekly distribution reinvests at the prevailing price, and new contributions add lots roughly every four weeks.
At the 5-year mark, share-count compounding from DRIP and contributions produces a higher annual income run-rate than year one even with 0% DGR. At 10 years and 25 years, the compounding effect grows more pronounced — driven entirely by share accumulation, not distribution growth.
These numbers are mathematically correct given the inputs — but they should be treated with deep skepticism for YMAG specifically. Volatility regimes across all seven Magnificent 7 names, the option-premium environment, and the aggregate NAV trajectory are all uncertain over multi-decade horizons. The base-case output (identical to the flat case) is most useful as a reference point to compare against the shrinking scenario below.
Flat distribution: current yield, 0% DGR
The flat-distribution scenario assumes per-share weekly payouts stay roughly constant in nominal terms over the projection period. No growth, no decline. The same starting yield compounds purely through share-count accumulation under weekly DRIP and ongoing $200 monthly contributions. This is arguably the more realistic planning assumption for a fund-of-option-income-funds with only fourteen months of history — it captures the compounding from reinvested distributions without embedding an optimistic premium-growth assumption.
Compared to the base case, this outcome produces a noticeably lower annual income at each time horizon. At 5 years the gap is visible; at 25 years the divergence is large. Investors who want a conservative floor for planning purposes should weight this scenario more heavily than the base case.
Shrinking distribution: current yield, -3% DGR
The shrinking-distribution scenario applies a -3% annual decline in per-share payouts. This case is particularly relevant for YMAG because the seven underlying YieldMax single-name funds have all experienced NAV erosion through the Mag-7 rally episodes since 2024. The fund-of-funds wrapper inherits that erosion at equal weight across the seven sleeves. As each sleeve's NAV declines, the absolute dollar amount of premium collected per share tends to follow lower even if the yield-on-NAV stays high.
Compared to the base case, a -3% DGR scenario produces meaningfully lower income at every horizon — and compared to the flat case, the shortfall widens each year. Investors who have observed the Mag-7 rally episodes of 2024-25 and the NAV trajectories of the underlying sleeves through those episodes should run this case alongside the base and flat cases.
Limits of these projections
The calculator provides a clean, smooth projection — but YMAG's actual behavior is neither clean nor smooth. Several structural limits are worth keeping in mind before relying on any long-horizon output, especially given the fund's short operating history.
History is too short for trend extrapolation
YMAG launched in March 2024. As of mid-2025 the fund has approximately fourteen months of weekly distribution history. That window includes a specific volatility regime across the Magnificent 7 names, a specific path of mega-cap rallies and pullbacks, and a specific evolution of option-market pricing on the relevant strikes. Extrapolating from fourteen months to twenty-five years is a substantial extrapolation, and the calculator does not flag the gap between history and projection. Long-horizon outputs should be read with the understanding that there is essentially no track-record basis for any specific DGR assumption.
Weekly distribution variance is high
YMAG's weekly distributions move with the aggregate option-premium environment across seven mega-cap names, which itself moves with earnings releases, macro shocks, and idiosyncratic news on any of the constituents. The per-share weekly amount can swing meaningfully from one week to the next. The calculator assumes a smooth annualized stream — the week-to-week swings are invisible in the projection table. Before relying on YMAG distributions as a regular income source, review the Recent dividends table on the calculator page to get a sense of actual variance.
NAV erosion is not modeled
The most important structural risk for YMAG is NAV erosion across the basket, and the calculator does not model it. A 25-year projection assumes that the share count accumulated through DRIP retains its value — but YMAG's share price has trended lower since inception as Mag-7 rally episodes capped each sleeve's NAV in turn. In the real world, the same share count bought at a higher NAV is worth less as NAV falls. The calculator's compounding math is correct given its assumptions; the gap between those assumptions and YMAG's observed behavior is the main reason to use multiple scenarios and to monitor actual NAV alongside income. The layered expense-ratio drag and the after-tax ROC treatment are also not modeled in the calculator's after-tax projection, which treats distributions as ordinary income; tax-advantaged account holders can disregard the after-tax-treatment caveat entirely.
Compare YMAG with another ticker
Sources & methodology
Dividend history and price data come from Polygon.io's reference and aggregates endpoints. Forward yield is computed as the sum of the most recent four cash distributions divided by the previous-close share price. The dividend growth rate shown on this page is the compound annual growth rate of total annual distributions across the available history in this snapshot.
Last updated: 2026-06-09.
Information here is for educational purposes only and does not constitute investment advice. Past dividend history does not guarantee future payments. Verify all figures with the issuer or a registered financial advisor before making investment decisions.
Looking for a specific ETF or stock?
Browse all 87 tickers — ETFs grouped by strategy, individual stocks grouped by yield.
Browse all tickers →