{"as_of":"2026-10-14","unit":"USD billions","warning":"Author scenarios; gross equity before minority/senior claims. Cash is assumed, not disclosed.","cases":{"Downside":{"case":"Downside","valuation_date":"2026-10-14","units":"USD billions","discount":0.12,"terminal_growth":0.03,"terminal_roic":0.1,"net_cash_assumption":3.0,"available_cash_assumption":3.0,"minority_value_assumption":0.0,"stub_year_fraction":0.2136986301369863,"stub_fcf":-0.5325369863013699,"pv_explicit":-3.452518664577819,"terminal_fcf":1.6803342200005051,"pv_terminal":3.325260111770438,"enterprise_value":-0.12725855280738108,"gross_equity_value":2.872741447192619,"equity_after_assumed_nci":2.872741447192619,"terminal_share":null,"peak_cumulative_funding":9.34375662530137,"incremental_funding_proxy":6.343756625301371,"first_positive_fcf":2032},"Base":{"case":"Base","valuation_date":"2026-10-14","units":"USD billions","discount":0.12,"terminal_growth":0.03,"terminal_roic":0.15,"net_cash_assumption":3.0,"available_cash_assumption":3.0,"minority_value_assumption":0.0,"stub_year_fraction":0.2136986301369863,"stub_fcf":-0.5325369863013699,"pv_explicit":9.550048067263877,"terminal_fcf":9.1638048403571,"pv_terminal":18.134508209729354,"enterprise_value":27.68455627699323,"gross_equity_value":30.68455627699323,"equity_after_assumed_nci":30.68455627699323,"terminal_share":0.6550405947737628,"peak_cumulative_funding":10.477657084461372,"incremental_funding_proxy":7.477657084461372,"first_positive_fcf":2032},"Upside":{"case":"Upside","valuation_date":"2026-10-14","units":"USD billions","discount":0.12,"terminal_growth":0.03,"terminal_roic":0.2,"net_cash_assumption":3.0,"available_cash_assumption":3.0,"minority_value_assumption":0.0,"stub_year_fraction":0.2136986301369863,"stub_fcf":-0.5325369863013699,"pv_explicit":31.125872045718516,"terminal_fcf":18.313703391937395,"pv_terminal":36.2414968779164,"enterprise_value":67.36736892363491,"gross_equity_value":70.36736892363491,"equity_after_assumed_nci":70.36736892363491,"terminal_share":0.5379681210201096,"peak_cumulative_funding":8.80720778630137,"incremental_funding_proxy":5.807207786301371,"first_positive_fcf":2031}},"assumptions":{"Downside":{"growth":[0.3,0.25,0.22,0.18,0.15,0.12,0.1,0.08,0.06,0.05],"margins":[-0.2,-0.12,-0.06,0,0.05,0.09,0.12,0.14,0.15,0.15],"nwc":[0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2],"capex":[0.06,0.06,0.06,0.055,0.05,0.045,0.04,0.04,0.04,0.04],"da":[0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02],"roic":0.1,"fade":[0.045,0.04,0.035,0.03,0.03]},"Base":{"growth":[0.6,0.45,0.35,0.3,0.27,0.24,0.21,0.18,0.15,0.12],"margins":[-0.2,-0.1,-0.03,0.03,0.09,0.14,0.18,0.2,0.21,0.22],"nwc":[0.18,0.18,0.18,0.18,0.17,0.16,0.15,0.14,0.14,0.14],"capex":[0.06,0.06,0.06,0.055,0.05,0.045,0.04,0.04,0.035,0.035],"da":[0.02,0.02,0.02,0.02,0.025,0.025,0.025,0.025,0.025,0.025],"roic":0.15,"fade":[0.09,0.07,0.05,0.04,0.03]},"Upside":{"growth":[0.75,0.6,0.5,0.4,0.3,0.25,0.2,0.18,0.15,0.12],"margins":[-0.15,-0.05,0.02,0.08,0.14,0.2,0.24,0.26,0.27,0.28],"nwc":[0.16,0.16,0.15,0.14,0.13,0.12,0.11,0.1,0.1,0.1],"capex":[0.06,0.06,0.06,0.055,0.05,0.045,0.04,0.035,0.03,0.03],"da":[0.02,0.02,0.02,0.02,0.025,0.025,0.025,0.025,0.025,0.025],"roic":0.2,"fade":[0.09,0.07,0.05,0.04,0.03]}},"arsenal2_schedule":[0.6,0.85,0.9,0.85,0.5,0,0,0,0,0],"reverse":{"61.0":{"target":61.0,"scale":1.9617704271995469,"revenue_2036":99.46960457787391,"revenue_2041":130.48498206061456,"revenue_cagr":0.3690590914364402,"residual":8.526512829121202e-14},"100.0":{"target":100.0,"scale":3.212076608623388,"revenue_2036":162.86512718499017,"revenue_2041":213.64770966185526,"revenue_cagr":0.4382552391794545,"residual":5.684341886080802e-14}},"sensitivity":[{"discount":0.1,"terminal_growth":0.02,"gross_equity":44.279370653704184},{"discount":0.1,"terminal_growth":0.03,"gross_equity":46.70446967369331},{"discount":0.1,"terminal_growth":0.04,"gross_equity":49.827099136103335},{"discount":0.11,"terminal_growth":0.02,"gross_equity":36.092344756527496},{"discount":0.11,"terminal_growth":0.03,"gross_equity":37.570707602775144},{"discount":0.11,"terminal_growth":0.04,"gross_equity":39.38745430153067},{"discount":0.12,"terminal_growth":0.02,"gross_equity":29.77341817421857},{"discount":0.12,"terminal_growth":0.03,"gross_equity":30.68455627699323},{"discount":0.12,"terminal_growth":0.04,"gross_equity":31.758406851765578},{"discount":0.13,"terminal_growth":0.02,"gross_equity":24.794646681676063},{"discount":0.13,"terminal_growth":0.03,"gross_equity":25.355608196606546},{"discount":0.13,"terminal_growth":0.04,"gross_equity":25.989963416381457},{"discount":0.14,"terminal_growth":0.02,"gross_equity":20.80582142046713},{"discount":0.14,"terminal_growth":0.03,"gross_equity":21.14593418265747},{"discount":0.14,"terminal_growth":0.04,"gross_equity":21.513132203807398},{"discount":0.15,"terminal_growth":0.02,"gross_equity":17.565918045920867},{"discount":0.15,"terminal_growth":0.03,"gross_equity":17.764739268256356},{"discount":0.15,"terminal_growth":0.04,"gross_equity":17.966652661544842},{"discount":0.16,"terminal_growth":0.02,"gross_equity":14.903948061097582},{"discount":0.16,"terminal_growth":0.03,"gross_equity":15.011655603206123},{"discount":0.16,"terminal_growth":0.04,"gross_equity":15.110368945156571}]}