{"as_of":"2026-10-14","units":"USD billions, nominal","warning":"Deterministic author sensitivities, not probabilities, disclosed segment data or a liquidity forecast.","stress":[{"name":"Base","parameters":{},"enterprise_value":27.68455627699323,"gross_equity_value":30.68455627699323,"equity_after_assumed_nci":30.68455627699323,"pv_explicit":9.550048067263877,"pv_terminal":18.134508209729354,"terminal_fcf":9.1638048403571,"terminal_extra_ar_investment":0.0,"revenue_2036":50.70399838775631,"ebit_margin_2036":0.22,"peak_economic_fcf_deficit":10.477657084461372,"economic_deficit_less_assumed_liquidity":7.477657084461372,"peak_cash_timing_proxy_deficit":10.477657084461372,"cash_timing_proxy_gap":7.477657084461372,"first_positive_economic_fcf":2032,"first_positive_cash_timing_proxy":2032,"stub_fcf":-0.5325369863013699,"change_enterprise_value":0.0},{"name":"Margin ramp two years later","parameters":{"margin_delay":2},"enterprise_value":19.21183682897406,"gross_equity_value":22.21183682897406,"equity_after_assumed_nci":22.21183682897406,"pv_explicit":1.0773286192447074,"pv_terminal":18.134508209729354,"terminal_fcf":9.1638048403571,"terminal_extra_ar_investment":0.0,"revenue_2036":50.70399838775631,"ebit_margin_2036":0.2,"peak_economic_fcf_deficit":18.65691576575417,"economic_deficit_less_assumed_liquidity":15.65691576575417,"peak_cash_timing_proxy_deficit":18.65691576575417,"cash_timing_proxy_gap":15.65691576575417,"first_positive_economic_fcf":2033,"first_positive_cash_timing_proxy":2033,"stub_fcf":-0.5325369863013699,"change_enterprise_value":-8.47271944801917},{"name":"2036 EBIT margin 18%, phased","parameters":{"margin_shift":-0.04},"enterprise_value":20.297167060071338,"gross_equity_value":23.297167060071338,"equity_after_assumed_nci":23.297167060071338,"pv_explicit":5.459842161201865,"pv_terminal":14.837324898869474,"terminal_fcf":7.4976585057467195,"terminal_extra_ar_investment":0.0,"revenue_2036":50.70399838775631,"ebit_margin_2036":0.18,"peak_economic_fcf_deficit":11.297464220781372,"economic_deficit_less_assumed_liquidity":8.297464220781372,"peak_cash_timing_proxy_deficit":11.297464220781372,"cash_timing_proxy_gap":8.297464220781372,"first_positive_economic_fcf":2032,"first_positive_cash_timing_proxy":2032,"stub_fcf":-0.5325369863013699,"change_enterprise_value":-7.387389216921893},{"name":"Collections 30 days slower","parameters":{"extra_collection_days":30},"enterprise_value":24.8086288371103,"gross_equity_value":27.8086288371103,"equity_after_assumed_nci":27.8086288371103,"pv_explicit":6.9986783464853,"pv_terminal":17.809950490625003,"terminal_fcf":8.999797988728885,"terminal_extra_ar_investment":0.1640068516282155,"revenue_2036":50.70399838775631,"ebit_margin_2036":0.22,"peak_economic_fcf_deficit":12.305191955694248,"economic_deficit_less_assumed_liquidity":9.305191955694248,"peak_cash_timing_proxy_deficit":12.305191955694248,"cash_timing_proxy_gap":9.305191955694248,"first_positive_economic_fcf":2032,"first_positive_cash_timing_proxy":2032,"stub_fcf":-0.5325369863013699,"change_enterprise_value":-2.875927439882929},{"name":"Arsenal-2 private spending +50%","parameters":{"arsenal2_multiplier":1.5},"enterprise_value":26.37799992503981,"gross_equity_value":29.37799992503981,"equity_after_assumed_nci":29.37799992503981,"pv_explicit":8.243491715310455,"pv_terminal":18.134508209729354,"terminal_fcf":9.1638048403571,"terminal_extra_ar_investment":0.0,"revenue_2036":50.70399838775631,"ebit_margin_2036":0.22,"peak_economic_fcf_deficit":12.327657084461372,"economic_deficit_less_assumed_liquidity":9.327657084461372,"peak_cash_timing_proxy_deficit":12.327657084461372,"cash_timing_proxy_gap":9.327657084461372,"first_positive_economic_fcf":2032,"first_positive_cash_timing_proxy":2032,"stub_fcf":-0.5325369863013699,"change_enterprise_value":-1.3065563519534216},{"name":"Combined operating stress","parameters":{"margin_delay":2,"margin_shift":-0.04,"extra_collection_days":30,"arsenal2_multiplier":1.5},"enterprise_value":7.541180080437808,"gross_equity_value":10.541180080437808,"equity_after_assumed_nci":10.541180080437808,"pv_explicit":-6.971587099327314,"pv_terminal":14.512767179765122,"terminal_fcf":7.333651654118504,"terminal_extra_ar_investment":0.1640068516282155,"revenue_2036":50.70399838775631,"ebit_margin_2036":0.16,"peak_economic_fcf_deficit":24.2697269459767,"economic_deficit_less_assumed_liquidity":21.2697269459767,"peak_cash_timing_proxy_deficit":24.2697269459767,"cash_timing_proxy_gap":21.2697269459767,"first_positive_economic_fcf":2033,"first_positive_cash_timing_proxy":2033,"stub_fcf":-0.5325369863013699,"change_enterprise_value":-20.143376196555423}],"software_scale":[{"reference":"Base","total_revenue":50.70399838775631,"hardware_contribution":0.15,"software_contribution":0.5,"corporate_cost":0.05,"required_software_share":0.34285714285714297,"required_software_revenue":17.38422801865931,"hardware_revenue":33.31977036909699},{"reference":"Base","total_revenue":50.70399838775631,"hardware_contribution":0.2,"software_contribution":0.5,"corporate_cost":0.05,"required_software_share":0.23333333333333336,"required_software_revenue":11.83093295714314,"hardware_revenue":38.87306543061317},{"reference":"$61B bridge","total_revenue":99.46960457787391,"hardware_contribution":0.15,"software_contribution":0.5,"corporate_cost":0.05,"required_software_share":0.34285714285714297,"required_software_revenue":34.10386442669964,"hardware_revenue":65.36574015117426},{"reference":"$61B bridge","total_revenue":99.46960457787391,"hardware_contribution":0.2,"software_contribution":0.5,"corporate_cost":0.05,"required_software_share":0.23333333333333336,"required_software_revenue":23.209574401503914,"hardware_revenue":76.26003017637},{"reference":"$100B bridge","total_revenue":162.86512718499017,"hardware_contribution":0.15,"software_contribution":0.5,"corporate_cost":0.05,"required_software_share":0.34285714285714297,"required_software_revenue":55.83947217771094,"hardware_revenue":107.02565500727924},{"reference":"$100B bridge","total_revenue":162.86512718499017,"hardware_contribution":0.2,"software_contribution":0.5,"corporate_cost":0.05,"required_software_share":0.23333333333333336,"required_software_revenue":38.00186300983105,"hardware_revenue":124.86326417515912}],"cash_timing":[{"noncash_comp_ratio":0.0,"enterprise_value":27.68455627699323,"gross_equity_value":30.68455627699323,"equity_after_assumed_nci":30.68455627699323,"pv_explicit":9.550048067263877,"pv_terminal":18.134508209729354,"terminal_fcf":9.1638048403571,"terminal_extra_ar_investment":0.0,"revenue_2036":50.70399838775631,"ebit_margin_2036":0.22,"peak_economic_fcf_deficit":10.477657084461372,"economic_deficit_less_assumed_liquidity":7.477657084461372,"peak_cash_timing_proxy_deficit":10.477657084461372,"cash_timing_proxy_gap":7.477657084461372,"first_positive_economic_fcf":2032,"first_positive_cash_timing_proxy":2032,"stub_fcf":-0.5325369863013699},{"noncash_comp_ratio":0.02,"enterprise_value":27.68455627699323,"gross_equity_value":30.68455627699323,"equity_after_assumed_nci":30.68455627699323,"pv_explicit":9.550048067263877,"pv_terminal":18.134508209729354,"terminal_fcf":9.1638048403571,"terminal_extra_ar_investment":0.0,"revenue_2036":50.70399838775631,"ebit_margin_2036":0.22,"peak_economic_fcf_deficit":10.477657084461372,"economic_deficit_less_assumed_liquidity":7.477657084461372,"peak_cash_timing_proxy_deficit":9.339115840109589,"cash_timing_proxy_gap":6.339115840109589,"first_positive_economic_fcf":2032,"first_positive_cash_timing_proxy":2031,"stub_fcf":-0.5325369863013699},{"noncash_comp_ratio":0.04,"enterprise_value":27.68455627699323,"gross_equity_value":30.68455627699323,"equity_after_assumed_nci":30.68455627699323,"pv_explicit":9.550048067263877,"pv_terminal":18.134508209729354,"terminal_fcf":9.1638048403571,"terminal_extra_ar_investment":0.0,"revenue_2036":50.70399838775631,"ebit_margin_2036":0.22,"peak_economic_fcf_deficit":10.477657084461372,"economic_deficit_less_assumed_liquidity":7.477657084461372,"peak_cash_timing_proxy_deficit":8.364108157917808,"cash_timing_proxy_gap":5.3641081579178085,"first_positive_economic_fcf":2032,"first_positive_cash_timing_proxy":2031,"stub_fcf":-0.5325369863013699}],"net_cash_nci":[{"net_cash":0.0,"minority_value":0.0,"equity":27.68455627699323},{"net_cash":0.0,"minority_value":1.0,"equity":26.68455627699323},{"net_cash":0.0,"minority_value":3.0,"equity":24.68455627699323},{"net_cash":3.0,"minority_value":0.0,"equity":30.68455627699323},{"net_cash":3.0,"minority_value":1.0,"equity":29.68455627699323},{"net_cash":3.0,"minority_value":3.0,"equity":27.68455627699323},{"net_cash":5.0,"minority_value":0.0,"equity":32.684556276993234},{"net_cash":5.0,"minority_value":1.0,"equity":31.684556276993234},{"net_cash":5.0,"minority_value":3.0,"equity":29.684556276993234}],"reverse":[{"margin":0.18,"target":61.0,"scale":2.5179902973143697,"revenue_2036":127.67217597541372,"revenue_cagr":0.40366276807487456,"residual":-9.947598300641403e-14},{"margin":0.22,"target":61.0,"scale":1.9617704271995469,"revenue_2036":99.46960457787391,"revenue_cagr":0.3690590914364402,"residual":8.526512829121202e-14},{"margin":0.26,"target":61.0,"scale":1.599249787874986,"revenue_2036":81.08835866603297,"revenue_cagr":0.3413712860742004,"residual":8.526512829121202e-14},{"margin":0.18,"target":100.0,"scale":4.101932841286185,"revenue_2036":207.98439617125962,"revenue_cagr":0.47385999111109633,"residual":8.526512829121202e-14},{"margin":0.22,"target":100.0,"scale":3.212076608623388,"revenue_2036":162.86512718499017,"revenue_cagr":0.4382552391794545,"residual":5.684341886080802e-14},{"margin":0.26,"target":100.0,"scale":2.6297820133031484,"revenue_2036":133.34046296267326,"revenue_cagr":0.40977352462111694,"residual":-8.526512829121202e-14}],"revenue_arithmetic":{"base_cagr":0.2798449974353212,"volume_cagr_with_five_percent_price_decline":0.34720526045823297,"growth_with_twenty_percent_more_units_and_seven_percent_lower_prices":0.1160000000000001}}