{"asOf":"2026-10-08","generatedAt":"2026-10-12T06:15:44.287Z","world":{"LABS":[{"id":"openai","name":"OpenAI","compute":50},{"id":"anthropic","name":"Anthropic","compute":32},{"id":"other","name":"Other labs & enterprise","compute":64}],"HYP":[{"id":"amzn","name":"Amazon / AWS","rating":"AA","capex":200,"prior":125,"aiRev":38,"totRev":700,"baseProfit":82,"mix":{"anthropic":0.55,"openai":0.03,"other":0.42},"lev":0.35,"incM":0.32,"spread":60,"debtShare":0.3,"ten":[0.45,0.25,0.3]},{"id":"goog","name":"Google / GCP","rating":"AA+","capex":180,"prior":91,"aiRev":30,"totRev":420,"baseProfit":135,"mix":{"anthropic":0.45,"openai":0,"other":0.55},"lev":0.25,"incM":0.35,"spread":50,"debtShare":0.18,"ten":[0.45,0.25,0.3]},{"id":"msft","name":"Microsoft / Azure","rating":"AAA","capex":115,"prior":90,"aiRev":34,"totRev":310,"baseProfit":130,"mix":{"openai":0.6,"anthropic":0.05,"other":0.35},"lev":0.3,"incM":0.38,"spread":45,"debtShare":0.15,"ten":[0.4,0.25,0.35]},{"id":"meta","name":"Meta","rating":"AA-","capex":125,"prior":72,"aiRev":0,"totRev":210,"baseProfit":80,"mix":{},"lev":0.3,"incM":0.4,"spread":75,"debtShare":0.4,"ten":[0.35,0.25,0.4]},{"id":"orcl","name":"Oracle / OCI","rating":"BBB-","capex":55.7,"prior":21.2,"aiRev":22,"totRev":65,"baseProfit":14,"mix":{"openai":0.75,"anthropic":0.05,"other":0.2},"lev":0.9,"incM":0.28,"spread":180,"debtShare":0.85,"ten":[0.5,0.25,0.25]},{"id":"spcx","name":"SpaceX / xAI","rating":"B+","capex":28.4,"prior":20.7,"aiRev":14,"totRev":32,"baseProfit":2,"mix":{"anthropic":0.45,"openai":0,"other":0.55},"lev":0.55,"incM":0.25,"spread":450,"debtShare":0.7,"ten":[0.7,0.2,0.1]}],"SUP":[{"t":"chips","n":"NVIDIA","rt":"AA-","rev":265,"dc":0.88,"m":0.6,"lev":0.9,"cs":0.05,"cu":0.15,"ps":0,"spread":60,"cap":0.02},{"t":"power","n":"GE Vernova","rt":"BBB+","rev":46,"dc":0.25,"m":0.13,"lev":1.2,"cs":0.09,"cu":0.55,"ps":0,"spread":110,"cap":0.05},{"t":"power","n":"Vertiv","rt":"BB+","rev":14,"dc":0.75,"m":0.19,"lev":1.4,"cs":0.1,"cu":0.35,"ps":0,"spread":210,"cap":0.04},{"t":"power","n":"Eaton","rt":"A-","rev":30,"dc":0.22,"m":0.24,"lev":1,"cs":0.08,"cu":0.45,"ps":0,"spread":85,"cap":0.05},{"t":"power","n":"Schneider Electric","rt":"A-","rev":44,"dc":0.2,"m":0.18,"lev":0.9,"cs":0.08,"cu":0.4,"ps":0,"spread":85,"cap":0.05},{"t":"power","n":"Siemens Energy","rt":"BBB","rev":43,"dc":0.15,"m":0.09,"lev":1.3,"cs":0.1,"cu":0.6,"ps":0,"spread":120,"cap":0.05},{"t":"power","n":"Caterpillar","rt":"A","rev":65,"dc":0.08,"m":0.19,"lev":1.1,"cs":0.09,"cu":0.3,"ps":0,"spread":75,"cap":0.04},{"t":"power","n":"Cummins","rt":"A+","rev":34,"dc":0.07,"m":0.13,"lev":1.1,"cs":0.09,"cu":0.25,"ps":0,"spread":70,"cap":0.04},{"t":"util","n":"Constellation","rt":"BBB+","rev":44,"dc":0.2,"m":0.15,"lev":0.7,"cs":0.05,"cu":0.7,"ps":0.55,"spread":115,"cap":0.14},{"t":"util","n":"Vistra","rt":"BB+","rev":23,"dc":0.25,"m":0.24,"lev":0.8,"cs":0.05,"cu":0.6,"ps":0.7,"spread":200,"cap":0.12},{"t":"util","n":"Talen Energy","rt":"BB-","rev":2.5,"dc":0.4,"m":0.2,"lev":1,"cs":0.05,"cu":0.65,"ps":0.75,"spread":290,"cap":0.18},{"t":"util","n":"NextEra","rt":"A-","rev":27,"dc":0.12,"m":0.25,"lev":0.6,"cs":0.06,"cu":0.75,"ps":0.35,"spread":95,"cap":0.34},{"t":"util","n":"Dominion","rt":"BBB+","rev":16,"dc":0.15,"m":0.22,"lev":0.5,"cs":0.05,"cu":0.8,"ps":0.25,"spread":115,"cap":0.32},{"t":"util","n":"AEP","rt":"BBB+","rev":21,"dc":0.1,"m":0.2,"lev":0.5,"cs":0.05,"cu":0.8,"ps":0.25,"spread":115,"cap":0.3},{"t":"gas","n":"Williams","rt":"BBB","rev":11,"dc":0.18,"m":0.34,"lev":1.1,"cs":0.06,"cu":0.55,"ps":0.3,"spread":120,"cap":0.3},{"t":"gas","n":"Energy Transfer","rt":"BBB-","rev":83,"dc":0.03,"m":0.11,"lev":0.7,"cs":0.05,"cu":0.6,"ps":0.35,"spread":145,"cap":0.06},{"t":"gas","n":"Kinder Morgan","rt":"BBB","rev":16,"dc":0.08,"m":0.26,"lev":0.8,"cs":0.05,"cu":0.65,"ps":0.3,"spread":125,"cap":0.16},{"t":"gas","n":"Cheniere","rt":"BBB","rev":16,"dc":0.02,"m":0.3,"lev":0.6,"cs":0.05,"cu":0.8,"ps":0.45,"spread":135,"cap":0.22},{"t":"gas","n":"EQT","rt":"BBB","rev":6,"dc":0.12,"m":0.28,"lev":1.3,"cs":0.06,"cu":0.35,"ps":0.75,"spread":140,"cap":0.38},{"t":"gas","n":"ExxonMobil","rt":"AA-","rev":340,"dc":0.01,"m":0.12,"lev":0.6,"cs":0.05,"cu":0.7,"ps":0.25,"spread":55,"cap":0.07},{"t":"gas","n":"Chevron","rt":"AA-","rev":195,"dc":0.015,"m":0.11,"lev":0.6,"cs":0.05,"cu":0.7,"ps":0.25,"spread":55,"cap":0.09},{"t":"tele","n":"AT&T","rt":"BBB","rev":129,"dc":0.04,"m":0.18,"lev":0.5,"cs":0.06,"cu":0.5,"ps":0,"spread":130,"cap":0.18},{"t":"tele","n":"Verizon","rt":"BBB+","rev":135,"dc":0.03,"m":0.22,"lev":0.5,"cs":0.06,"cu":0.5,"ps":0,"spread":120,"cap":0.12},{"t":"tele","n":"Lumen","rt":"B","rev":12.2,"dc":0.3,"m":0.06,"lev":1.6,"cs":0.08,"cu":0.4,"ps":0,"spread":520,"cap":0.27},{"t":"tele","n":"Corning","rt":"BBB+","rev":20,"dc":0.35,"m":0.18,"lev":1.2,"cs":0.08,"cu":0.35,"ps":0,"spread":115,"cap":0.06},{"t":"tele","n":"Crown Castle","rt":"BBB","rev":6.5,"dc":0.08,"m":0.3,"lev":0.6,"cs":0.05,"cu":0.7,"ps":0,"spread":135,"cap":0.2}],"COEF":{"sticky":{"v":0.35,"lab":"Capex stickiness","hint":"Share of hyperscaler capex already committed (land, shells, signed turbine orders) and unresponsive to demand within one year."},"finDur":{"v":6,"lab":"Capex rate duration","hint":"Years of rate sensitivity applied to a levered builder. Higher = a rate move bites capex harder."},"gdp":{"v":1,"lab":"Non-AI demand index","hint":"Multiplier on the portion of supplier revenue unrelated to data centres."},"depShare":{"v":0.85,"lab":"Depreciable share","hint":"Fraction of capex that is equipment on a short depreciation clock rather than land and shells."},"newInSvc":{"v":0.5,"lab":"New capex in service","hint":"Share of this year's capex actually generating depreciation this year (half-year convention). The prior-year cohort is fully in service and cannot be switched off — that is the depreciation wall."},"otherLab":{"v":64,"lab":"Non-OpenAI/Anthropic demand","hint":"Compute demand in $B from everyone else. This is the floor under the system if both named labs fail."},"supRate":{"v":2.5,"lab":"Supplier rate drag","hint":"How much a supplier own-capex program contracts per 100bp of rate rise, scaled by its capex intensity."}},"CAPEX_SPLIT":{"chips":0.52,"power":0.2,"util":0.08,"gas":0.03,"tele":0.05,"other":0.12},"BASE_GAS":0.25,"BASE_Y":{"y10":4.79,"y20":5.27,"y30":5.27},"TENOR":{"chips":[0.7,0.2,0.1],"power":[0.6,0.25,0.15],"util":[0.2,0.25,0.55],"gas":[0.3,0.3,0.4],"tele":[0.4,0.25,0.35]}},"drivers":{"capex":1,"cost":1,"ai":1,"oa":1,"an":1,"pw":1,"life":6,"y10":5.22,"y20":5.64,"y30":5.6,"sm":0.85,"gas":0.25},"provenance":{"yields":{"y10":{"source":"LIVE","asOf":"2026-10-08"},"y20":{"source":"LIVE","asOf":"2026-10-08"},"y30":{"source":"LIVE","asOf":"2026-10-08"}},"spreadMultiple":{"source":"LIVE","asOf":"2026-10-08"},"gasShare":{"source":"ESTIMATE"},"powerPrice":{"source":"ESTIMATE"},"entities":{"amzn":{"revenue":{"source":"GUIDANCE"},"capex":{"source":"GUIDANCE"}},"goog":{"revenue":{"source":"GUIDANCE"},"capex":{"source":"GUIDANCE"}},"msft":{"revenue":{"source":"GUIDANCE"},"capex":{"source":"GUIDANCE"}},"meta":{"revenue":{"source":"GUIDANCE"},"capex":{"source":"GUIDANCE"}},"orcl":{"revenue":{"source":"GUIDANCE"},"capex":{"source":"GUIDANCE"}},"spcx":{"revenue":{"source":"GUIDANCE"},"capex":{"source":"GUIDANCE"}},"NVIDIA":{"revenue":{"source":"ESTIMATE"}},"GE Vernova":{"revenue":{"source":"ESTIMATE"}},"Vertiv":{"revenue":{"source":"ESTIMATE"}},"Eaton":{"revenue":{"source":"ESTIMATE"}},"Schneider Electric":{"revenue":{"source":"ESTIMATE"}},"Siemens Energy":{"revenue":{"source":"ESTIMATE"}},"Caterpillar":{"revenue":{"source":"ESTIMATE"}},"Cummins":{"revenue":{"source":"ESTIMATE"}},"Constellation":{"revenue":{"source":"ESTIMATE"}},"Vistra":{"revenue":{"source":"ESTIMATE"}},"Talen Energy":{"revenue":{"source":"ESTIMATE"}},"NextEra":{"revenue":{"source":"ESTIMATE"}},"Dominion":{"revenue":{"source":"ESTIMATE"}},"AEP":{"revenue":{"source":"ESTIMATE"}},"Williams":{"revenue":{"source":"ESTIMATE"}},"Energy Transfer":{"revenue":{"source":"ESTIMATE"}},"Kinder Morgan":{"revenue":{"source":"ESTIMATE"}},"Cheniere":{"revenue":{"source":"ESTIMATE"}},"EQT":{"revenue":{"source":"ESTIMATE"}},"ExxonMobil":{"revenue":{"source":"ESTIMATE"}},"Chevron":{"revenue":{"source":"ESTIMATE"}},"AT&T":{"revenue":{"source":"ESTIMATE"}},"Verizon":{"revenue":{"source":"ESTIMATE"}},"Lumen":{"revenue":{"source":"ESTIMATE"}},"Corning":{"revenue":{"source":"ESTIMATE"}},"Crown Castle":{"revenue":{"source":"ESTIMATE"}}}},"scenarios":{"base":{"l":"Base case","capex":1,"cost":1,"ai":1,"oa":1,"an":1,"pw":1,"life":6,"y10":4.79,"y20":5.27,"y30":5.27,"sm":1,"gas":0.25},"meltup":{"l":"Melt-up","capex":1.35,"cost":1.12,"ai":1.45,"oa":1,"an":1,"pw":1.3,"life":6,"y10":5.1,"y20":5.6,"y30":5.65,"sm":0.8,"gas":0.32},"digestion":{"l":"Digestion","capex":0.85,"cost":1,"ai":0.85,"oa":1,"an":1,"pw":1,"life":5,"y10":4.4,"y20":4.9,"y30":4.95,"sm":1.25,"gas":0.25},"gasPivot":{"l":"Gas-to-power pivot","capex":1.1,"cost":1.25,"ai":1.05,"oa":1,"an":1,"pw":1.35,"life":6,"y10":4.9,"y20":5.4,"y30":5.45,"sm":1,"gas":0.52},"oaFail":{"l":"OpenAI default","capex":0.75,"cost":1,"ai":0.7,"oa":0.15,"an":1,"pw":0.95,"life":4,"y10":4.2,"y20":4.75,"y30":4.85,"sm":2.1,"gas":0.22},"anFail":{"l":"Anthropic default","capex":0.85,"cost":1,"ai":0.8,"oa":1,"an":0.15,"pw":0.97,"life":5,"y10":4.45,"y20":4.95,"y30":5,"sm":1.7,"gas":0.24},"winter":{"l":"AI winter","capex":0.4,"cost":1,"ai":0.35,"oa":0.1,"an":0.1,"pw":0.85,"life":4,"y10":3.4,"y20":4,"y30":4.25,"sm":3.2,"gas":0.18},"bondshock":{"l":"Bond shock","capex":0.9,"cost":1.05,"ai":1,"oa":1,"an":1,"pw":1.05,"life":6,"y10":6,"y20":6.6,"y30":6.75,"sm":1.45,"gas":0.28},"shock":{"l":"Cost & power shock","capex":0.95,"cost":1.45,"ai":1,"oa":1,"an":1,"pw":1.6,"life":6,"y10":5.4,"y20":5.9,"y30":5.95,"sm":1.2,"gas":0.3}},"econ":{"gdp":{"value":24408.011,"flag":"LIVE","source":"FRED:GDPC1","as_of":"2026-04-01","note":"Real GDP (chained 2017 $B)","fetched_at":"2026-10-12T06:15:44.287Z"},"unemployment":{"value":0.042,"flag":"LIVE","source":"FRED:UNRATE","as_of":"2026-09-01","note":"Unemployment rate","fetched_at":"2026-10-12T06:15:44.287Z"},"labor_share":{"value":0.546659,"flag":"LIVE","source":"FRED:PRS85006173","as_of":"2026-04-01","note":"Nonfarm business labor share (index→share)","fetched_at":"2026-10-12T06:15:44.287Z"},"employment":{"value":159044,"flag":"LIVE","source":"FRED:PAYEMS","as_of":"2026-09-01","note":"Total nonfarm employment","fetched_at":"2026-10-12T06:15:44.287Z"},"knowledge_worker_share":{"value":0.3473161033797217,"flag":"ESTIMATE","source":"OEWS+mapping","as_of":"2023-05-01","note":"Derived from OEWS major-group employment × a documented knowledge-work mapping. A judgement call."},"openings":{"value":7079,"flag":"STALE","source":"FRED:JTSJOL","as_of":"2026-08-01","note":"Job openings (JOLTS) (beyond freshness window)","fetched_at":"2026-10-12T06:15:44.287Z"},"hires":{"value":5192,"flag":"STALE","source":"FRED:JTSHIL","as_of":"2026-08-01","note":"Hires (JOLTS) (beyond freshness window)","fetched_at":"2026-10-12T06:15:44.287Z"},"separations":{"value":5070,"flag":"STALE","source":"FRED:JTSTSL","as_of":"2026-08-01","note":"Total separations (JOLTS) (beyond freshness window)","fetched_at":"2026-10-12T06:15:44.287Z"}},"meta":{"errors":[]},"stale":true}