Cover
← → NAVIGATE
Cover
Compute EdgeCapital
Educational Series · Q4 2026 Issue

The AI Compute
Value Chain

A Hypothetical Portfolio Study

AI infrastructure is the dominant marginal capital cycle in US equities — but returns accrue where scarcity and pricing power persist. This study maps where, then builds a hypothetical portfolio around the answer.

Educational material · Hypothetical portfolio & simulated performance · Not an offer, a solicitation, or advice — Important Disclosures, Section 09Data cutoff 30 Sep 2026 · v2.8.2
Section 01 / 11
01 | The Thesis

One capital cycle now drives the market’s growth

Not the market’s only engine — its dominant marginal engine. A disproportionate share of S&P 500 earnings and capital-spending growth now traces to this one buildout. The study’s question: where along the chain do the economics ultimately accrue?

  • The buildout is creating bottlenecks across several layers of the chain.
  • Not every bottleneck yields durable economic rent.
  • The task is to identify who captures that rent — and what could erode it.
~$800B
Expected 2026 capex from the five largest US hyperscalers, with $1.2T seen in 2027 and $1.4T in 2028 (Goldman Sachs, 25 Sep) — above the $1.1T Street consensus for 2027. Goldman estimates ~$300B of annual AI revenue is needed to earn the outlay back.Estimate / guidance
GS Research Sep ’26 [1] · Q2 reports [2–4]
$1.5T+
SIA expects 2026 global semiconductor sales to exceed $1.5T; WSTS’s calculation with actual Q2 data reaches ~$1.66T (+108%) and ~$2.1T for 2027, though WSTS notes these are not formally revised forecasts. July sales ran $146.8B, +135% y/y — a record annual total already reached by July. Gartner (April): $1.32T.Reported / forecast
SIA Sep ’26 · WSTS Aug ’26 · Gartner Apr ’26 [5–7]
~½
Share of 2026 S&P 500 earnings growth expected from AI-infrastructure beneficiaries. Goldman’s estimate was ~40% in April. It was raised to ~half by late May — the pace of revision is itself informative.Estimate
GS Research Apr & May ’26 [8]
2×
US data-centre power demand: 31 GW in 2025 to a forecast 66 GW by 2027. The buildout now collides with the grid. Scarcity is moving downstream, toward electrons.Forecast
GS Research May ’26 [9]

One more number frames the concentration. Since ChatGPT’s launch, 42 AI-related companies have contributed ~78% of the S&P 500’s price return, ~66% of its earnings growth and ~71% of its capex-and-R&D growth since November 2022 (JPMorgan Asset Management, 2026 Outlook) [10] — without them, the index would have trailed Europe, Japan and China. Concentration is usually a risk to diversify away. Here, the concentration is the market’s growth — and the index itself carries the same fragility: if the cycle turns, the benchmark falls with it, so a portfolio cannot diversify this risk by owning the market. The construction in Section 05 answers it with sizing, drift ceilings and tripwires, not with diversification it cannot have. This study’s response is to understand where in the chain the rent is collected, and how durably.

Since the Q3 issue · 7 Aug → 30 Sep 2026
  • Capex: Goldman raised 2026 to ~$800B and 2027 to $1.2T; debt is now expected to fund roughly a third of the spend [1].
  • Semiconductors: July sales +135% y/y; WSTS’s Q2-adjusted calculation ~$1.66T for 2026 [5].
  • Memory: Micron’s fiscal Q4 at $54.2B revenue and 87% gross margin; most calendar-2027 high-bandwidth memory (HBM) bits contracted under take-or-pay agreements with price floors [16].
  • Custom silicon: Broadcom AI semiconductor revenue $16.7B, +221% y/y, guided to $21.7B [19].
  • Platforms: Azure past $100B of annual revenue, growing 43%; Microsoft’s commercial remaining performance obligation (RPO) $678B, +84% [14].
  • Tripwires: none triggered at the cutoff; 03 on watch as debt-financed capex rises — readings in Section 08.
[1–4] Capex figures mix calendar-year guidance and analyst estimates; Microsoft reports on a June fiscal year; treatment of finance leases and non-AI infrastructure differs by company. Figures are midpoint-of-range where ranges are given. Definitions and links in the source appendix, Section 10.
Section 02 / 11
02 | The Map · Three Rings

Thirty-six names, three distinct roles in the construction

The figures in Section 01 describe one buildout. Who keeps its economics depends on where, along the supply chain, scarcity and pricing power coincide — so the map that follows is organised by bottleneck, not by sector. Scarcity alone earns nothing, and not every name here is a tollbooth.

  • The rent test: something is scarce; a company controls access to it; customers have few alternatives; the advantage persists.
  • Rings are portfolio roles; layers are positions in the supply chain.
  • A bottleneck is a constraint; a tollbooth is a company able to charge for it.
TICKER  held position — all 36 names shown are in the sample construction NOTE  annotation · not a separate holding
Ring 1 — Direct infrastructure · the supply chain itself
Equipment
ASMLLRCXAMATKLAC
1 EUV maker
Foundry
TSM ADRINTC · second-source option
~95% at 3nm*
Logic Silicon
NVDAAMDAVGOMRVLQCOM
Ecosystem lock-in
Memory · HBM
MUSKHY ADR
3 makers · 2027 largely contracted
Networking & Optics
GLWNVDA · AVGO · MRVL span this layer
2–3 per niche
Power
GEVBE
Turbines · on-site generation
Ring 2 — Demand, monetisation & defence · buys compute, converts it to revenue
Platforms & Distribution
MSFTGOOGLAMZNAAPLMETAORCL
Oligopoly · scale
Software, Data & Security
PLTRSNOWCRWDPANWNET
Contested · switching costs
Ring 3 — Optionality
Constructed Aug 2026 · weights not specified by design
* TSMC: ~70–72% of open-foundry revenue (TrendForce; Yole). Its share of “advanced” output is commonly cited above 90%, but the figure varies materially with node definitions; at the 3nm-class leading edge, Yole estimates ~95% [11]. Ring assignments reflect each name’s role in the construction — Ring 3’s rails sit outside the compute chain entirely.
Section 03 / 11
03 | Ring 1 · The Infrastructure Core

Where scarcity is strongest — and how durable it may be

Sixteen companies spanning the most constrained parts of the chain — some tollbooths, some challengers, some second-source optionality. Durability is the variable to keep testing.

  • Tollbooth: passes all four stages of the rent test today.
  • Challenger: carried by customers’ incentive to qualify an alternative, not by equivalent economics of its own.
  • Optionality: passes none of the stages yet; sized for the chance that it will.
  • Each card states the mechanism, the class, the rent, what erodes it, and the tripwire that tests it.
Equipment · the tools tax
ASMLLRCXAMATKLAC

Leading-edge fabs depend on this concentrated equipment cohort. ASML is the world’s only maker of extreme-ultraviolet (EUV) lithography systems [18]. Etch, deposition and metrology are two- to three-player markets. Decades of process lock-in let these suppliers collect a toll across advanced-silicon capital expenditure.

Class ASML, LRCX, AMAT, KLAC — tollbooths.Rent process lock-in and multi-year qualification on two- to three-player tools.Erodes if tool capacity catches up with demand, or China localisation displaces Western tools at the trailing edge.Signal tripwire 06 — equipment order intake, and foundry wafer orders downstream.
Foundry · the printing press
TSM ADRINTC

TSMC prints an estimated ~95% of the 3nm-class leading edge (Yole) [11] — including most leading merchant and custom AI accelerators; its share of “advanced” nodes overall is definition-dependent. Intel is second-source optionality, not a present tollbooth: a policy-backed option on buyers securing the alternative they want.

Class TSM — tollbooth; INTC — optionality.Rent execution, yield and scale at the leading edge, and the customer trust that qualification builds.Erodes if a second source reaches equivalent yield economics at a current node, or geopolitics forces diversification at any cost.Signal tripwire 06 — leading-edge pricing and wafer orders.
Accelerators · the franchise
NVDAAMD

The layer pairs the merchant-silicon leader with its challenger. CUDA’s two decades of developer lock-in remain the deepest software moat in semiconductors. AMD is the credible second source that large buyers actively qualify — a position that rests on the buyers’ incentive to qualify an alternative, not on equivalent economics today.

Class NVDA — tollbooth; AMD — challenger.Rent the CUDA ecosystem and the cost of switching a trained software stack.Erodes if custom silicon and open software stacks reach equivalent developer economics.Signal tripwires 04 and 07 — the clearing price of compute, and the merchant-versus-custom balance.
Custom silicon, networking & optics
AVGOMRVLGLW

Hyperscalers design their own accelerators. Broadcom and Marvell supply the IP, physical implementation and connectivity that make custom silicon shippable [19–20] — plus the Ethernet and optical links wiring clusters together. Corning supplies the fibre and glass those links run over. Substitution is not binary: it redistributes economics among chip designers, IP providers, networking vendors, foundries and the hyperscalers themselves, and a gain in one part of the chain need not offset a loss elsewhere. Broadcom’s AI semiconductor revenue reached $16.7B in its fiscal Q3, +221% y/y, with $21.7B guided for Q4 [19] — the custom route now carries reported scale.

Class AVGO, MRVL — tollbooths on the design layer; GLW — challenger among optics suppliers.Rent design-platform IP, SerDes and packaging know-how, and the networking standards clusters are built on.Erodes if hyperscalers internalise the design layer, or merchant GPUs keep their lead in performance per dollar.Signal tripwire 07 — custom share against merchant-GPU economics.
Memory · the oligopoly
MUSKHY ADR

HBM created a structurally richer, technically differentiated segment inside an otherwise cyclical industry. Three global manufacturers; calendar-2026 supply was committed by late 2025, and by September Micron had contracted the vast majority of its calendar-2027 HBM bits under multi-year take-or-pay agreements with price floors [16]. WSTS now calculates 2026 memory revenue growth near 300% [5] — against which stands Gartner’s warning: “memflation is profound, but it is not perennial.” [6] Take-or-pay floors are the industry’s answer; whether they hold through a downturn is the open test. Contracted supply improves visibility, but it does not remove exposure to future capacity additions, demand shifts or margin normalisation.

Class MU, SKHY — tollbooths while contracted supply holds; cyclical beyond it.Rent HBM’s technical differentiation and the contracted supply that take-or-pay agreements lock in.Erodes if capacity additions and a demand pause reach the market together, floors notwithstanding.Signal tripwire 05 — lead times, contract pricing and margin expectations.
Edge silicon
QCOM

The second act is inference on-device. Qualcomm is a major beneficiary if that expands — across Android handsets, Windows PCs, automotive and other edge devices. It is deliberately a different cycle from the data centre.

Class QCOM — optionality.Rent modem and system-on-chip integration across the Android, PC and automotive edge — real only if on-device inference expands.Erodes if inference stays in the data centre, or vertical integration of the Apple kind spreads to other device makers.Signal none in the tripwire set; a demand-cycle exposure, sized as such.
Power · the physical constraint
GEVBE

Compute cannot be deployed faster than it can be energised, and “power” is four constraints with different beneficiaries. Generation equipment: GE Vernova supplies the gas turbines and grid equipment behind the build — a $176B backlog, 116 GW of gas equipment under contract or reservation heading past 125 GW by year-end, and data-centre orders above $5B year-to-date [24]. Grid and interconnection: transmission and connection queues, which no holding owns but GE Vernova’s electrification business serves. On-site generation: Bloom Energy supplies fuel-cell power where those queues run years — Q2 revenue +166% y/y, 2026 guidance raised to $3.9–4.2B, all major US hyperscalers among approved customers [25]. Time to energise: the common denominator, measured by tripwire 08. Both sell into the facility slice of the capex dollar. Neither is a tollbooth: the turbine backlog is the scarcity, and fuel cells compete with grid power, reciprocating engines and batteries on cost.

Class GEV — tollbooth while the turbine backlog holds; BE — challenger.Rent for GEV, the turbine order book and grid-equipment scarcity; for BE, speed to power where interconnection queues run years.Erodes if turbine capacity expands, grid queues clear, or cheaper on-site alternatives win on cost.Signal tripwire 08 — energisation delays and capex cancellations.

Section 04 / 11
04 | Rings 2 & 3 · The Rent Question

Who keeps the economics — the seller of scarcity, or the converter of capacity?

Follow a capex dollar through the system: revenue to a supplier, then gross profit; depreciation on the buyer’s books; re-earned — or not — as AI revenue and free cash flow. Where the rent finally rests is the central open question of this cycle.


A · Platforms & distribution — Ring 2
MSFTGOOGLAMZNAAPLMETAORCL

The demand side: ~$800B of expected 2026 capex, revised up again in September, with Goldman expecting debt to fund roughly a third of it [1–4]. Holding both suppliers and spenders is not double-counting a dollar — it is owning both sides of a bargaining relationship whose outcome is uncertain. Nor is it diversification: both sides share the risk that end-customer monetisation disappoints, and the sleeve bands assume that correlation. Today the suppliers capture disproportionate economics; the platforms are underwriting the conversion of capacity into recurring revenue. Cloud growth of 82% at Google, 43% at Azure and 37% at AWS confirms demand [2–3, 14] — not yet the return on incremental AI capital, which is the rent question. Apple is different by design: minimal capex, maximal distribution — more than 2.5 billion active devices, though only a subset supports advanced on-device inference [15].

B · Software, data & security — Ring 2
PLTRSNOWCRWDPANWNET

Proprietary data and distribution are among the few durable moats at the application layer — alongside deployment, reliability and ecosystem. Palantir operationalises AI inside institutions. Snowflake is embedded in important enterprise data estates and workflows. Cloudflare runs edge delivery and defence. CrowdStrike and Palo Alto sell one of the most resilient budget lines in enterprise IT — resilient, though not immune to cuts. This ring is contested; positions here lean on switching costs, not scarcity.

C · Frontier themes — Ring 3
TSLASPCXRKLBOKLOAXONISRGIBM

Not one theme, and not part of the compute chain — a basket of separate long-duration exposures, each underwritten on its own rationale and its own failure mode, to the proposition that compute reshapes the physical world. Tesla and SpaceX: embodied AI and orbit. Rocket Lab: launch supply. Oklo: a speculative answer to part of the power constraint, complementing the Ring 1 power names and held at option size. Axon: public safety. Intuitive: surgical robotics. IBM: the quantum option. Indirect exposure, high dispersion — which is why Ring 3 is budgeted, not accumulated.

D · Monetary & market rails — Ring 3
IBIT ETPHOOD

Outside the compute chain, and labelled as such. IBIT is monetary-regime optionality — against persistent fiscal deficits, financial repression, and an eventual easing response to capital-cycle stress. Two honest caveats: the cycle so far is substantially internally funded [10], and evidence on Bitcoin as an inflation hedge is mixed and period-dependent. A view, not an established property. Robinhood operates a major retail distribution platform — equities, options, crypto and, increasingly, tokenised assets — its Robinhood Chain testnet has processed 100M+ transactions [17] — an activity measure, not evidence of commercial monetisation.

Section 05 / 11
05 | Construction Rules

The rules that make it a portfolio, not a list

Exact weights are withheld by design. The rules are not.

  • The industry conclusions map to four portfolio roles: Ring 1 bottlenecks, Ring 2 platforms, substitution beneficiaries within Ring 1, and Ring 3 optionality.
  • Sleeve bands, sizing limits, drift ceilings and rebalancing triggers turn those roles into a construction.
SleeveIllustrative band
Ring 1 · Direct infrastructure (16 names)35 – 50%
Ring 2 · Platforms & distribution (6)30 – 40%
Ring 2 · Software, data & security (5)5 – 15%
Ring 3 · Frontier themes (7)5 – 12%
Ring 3 · Monetary & market rails (2)3 – 8%
Bands apply to current portfolio weights, including permitted market drift; a new construction scales into them through re-underwritten builds, and actively built platform exposure is expected to sit near the lower end of its band. Bands are interdependent and total exposure equals 100% — minimums sum to 78% and maximums to 125% by design, so the ranges overlap. Reference benchmark: S&P 500 — for context, not tracking. Ring 3 aggregate capped at 20%. Bands checked quarterly. No leverage is assumed in the hypothetical; any real implementation adding it magnifies every risk in Sections 07–08.
Sizing & valuation gate

Initiate, build, drift — three limits

Initiation: 0.5–3%; core-eligible names (criteria below) up to 5%. Built position, after formal re-underwriting: 6% for core-eligible names, 4% otherwise. Drift ceiling: 10% — a breach forces a reduction. Every initiation and build must clear a prospective-return test under conservative assumptions. A strong company is not automatically a strong investment.

Rebalancing

On triggers, not on the calendar

Rebalance when a sleeve breaches its band, a position breaches its ceiling, or a thesis breaks. Not on anniversaries. The construction refreshes regularly; it is a point-in-time snapshot, not a fixed roster.


Section 06 / 11
06 | Historical Replay

A historical replay of the current basket

A hypothetical, hindsight-built replay of the current basket. Past performance, actual or simulated, is not indicative of future results.

  • Sample holdings with share counts frozen, replayed across five years.
  • Newly listed names enter on their first trading day.
  • No capital was at risk.
Hypothetical, simulated performance — the author’s spreadsheet calculation; not reproducible from the information presented. Method, as stated by the author: the share counts of the August 2026 sample holdings are held constant and replayed over each window; securities listed during a window enter the simulation on their first trading day (IBIT and OKLO in 2024; SPCX in Jun 2026; the SKHY ADR in Jul 2026). The simulation is unlevered and reflects no trading, costs, taxes or financing. It inherits full hindsight: these holdings were selected as of August 2026, after their outcomes were known — names the framework exited along the way are absent. Return bases between the simulation and the indices may differ (dividend treatment); the comparison is indicative. Windows end 4 Aug 2026. The simulation covers 34 of the 36 holdings; GEV and BE are not in the simulated basket. Figures are provisional: the spreadsheet’s treatment of mid-window entries (chain-linking of returns around additions) and its dividend basis are not independently verified, and the comparison is indicative. The figures are illustrative, not evidence that the framework would have generated these returns prospectively; independent reproduction of the calculation is a separate validation task. Multi-year figures annualised.

The same figures, charted — portfolio · Nasdaq-100 · S&P 500 · panels independently scaled: compare within a period, not across

1M
PORT+0.4%
NDX−1.1%
SPX+1.6%
6M
PORT+36.6%
NDX+18.0%
SPX+11.3%
YTD
PORT+36.5%
NDX+16.3%
SPX+11.9%
1Y
PORT+94.8%
NDX+29.0%
SPX+22.8%
3Y ANN.
PORT+45.4%
NDX+24.1%
SPX+19.3%
5Y ANN.
PORT+26.2%
NDX+14.1%
SPX+11.6%
Section 07 / 11
07 | Failure Modes

How the thesis fails

“Volatility is the price” is acceptance, not management. A construction this concentrated needs named failure modes — and, on the next page, tripwires that force a response.

Capex slowdown

Hyperscaler guidance stops rising, then falls. Ring 1 revenue follows with a lag.

Monetisation shortfall

Depreciation outruns AI revenue. Platforms cut spending to defend free cash flow.

Custom-silicon substitution

In-house chips take share from merchant GPUs faster than networking gains offset.

Memory normalisation

“Memflation” reverses as supply lands. HBM margins compress toward history.

Taiwan & export controls

Geopolitics interrupts the leading edge, or policy fragments the customer base.

Power & grid delays

Energisation and interconnection queues stall deployments; capex timelines slip.

Multiple compression

The thesis holds but the price paid does not. Rates or risk appetite reset valuations.

Circular financing

Vendor financing and concentrated AI-lab customers can overstate underlying demand; that support can reverse.

Section 08 / 11
08 | Monitoring & Tripwires

Nine indicators, amber and red

Each indicator carries two thresholds. Amber: investigate and document. Red: mandatory re-underwriting — retain only with a documented exception, otherwise reduce.

IndicatorAmber — investigate (window stated)Red — re-underwriteReading · 30 Sep 2026
01 · Hyperscaler capex — primary demand signalForward-12-month consensus capex for the five largest hyperscalers falls by any amount vs the prior quarterForward-12-month aggregate falls >10% vs prior quarterNo trigger — estimates revised up: ~$800B 2026, $1.2T 2027 [1]
02 · Cloud AI revenue & backlog — demand conversionCloud segment revenue growth decelerates for two consecutive quarters while capex growth does notRPO or backlog falls both sequentially and year-on-year with no offsetting revenue accelerationNo trigger — MSFT RPO +84% to $678B; AWS +37%, Google Cloud +82% [2–3, 14]
03 · Depreciation vs AI revenue — the rent testYear-on-year increase in cloud operating profit plus disclosed AI revenue is smaller than the year-on-year increase in depreciation and lease expense, one quarterThe same shortfall for two consecutive quarters while cloud gross margin or free-cash-flow conversion deterioratesWatch — debt to fund about a third of 2026 capex (GS); no disclosed shortfall yet [1]
04 · Compute pricing — the thesis’ clearing pricePublished rental indices [23] fall more than 10% over 30 days on a performance-adjusted basisPerformance-adjusted prices fall more than 20%, alongside declining utilisationNo trigger — H100 ~$3.8/hr, flat over 30 days; B200 +79% in three months [23]
05 · HBM — memory normalisation watchHBM lead times shorten in two consecutive quarterly disclosuresContract pricing and gross-margin guidance are cut in the same quarterly revisionNo trigger — CY27 HBM bits largely contracted at higher ASPs under take-or-pay floors [16]
06 · Foundry, packaging & equipment — the scarcity gaugeEquipment order intake falls sequentially (direct for equipment names); leading-edge utilisation declines alongside softer lead times (direct for foundry, proxy for equipment)Equipment order cancellations or push-outs (direct); price concessions or wafer-order reductions at AI-relevant nodes (direct for foundry, proxy for equipment)No new reading — TSMC Q3 results due mid-October
07 · Merchant vs custom balance — substitution watchCustom-accelerator (ASIC) share rises while AVGO and MRVL custom-silicon revenue growth decelerates, one quarterMerchant-GPU economics deteriorate faster than custom-silicon and networking positions benefitNo trigger — Broadcom AI semiconductor revenue +221% y/y; merchant orders intact [19]
08 · Power & energisation — the physical constraintReported median energisation delay lengthens in two consecutive quarterly readingsDelays trigger announced capex cancellationsNo new reading — the constraint now shows in financing more than energisation [1]
09 · Valuation — the price paidBase-case expected return falls below the stated hurdleDownside exceeds remaining upside, thesis intactn/a — hurdle not published
Reviewed quarterly; each cell states its window. Sources by indicator: 01 consensus capex estimates for the five largest hyperscalers; 02–03 company filings (segment revenue, RPO, operating profit, depreciation and lease expense), applied company by company on each platform’s own disclosure basis because segment boundaries and lease treatments differ; 04 published GPU rental indices [23]; 05 memory-maker quarterly disclosures; 06 equipment-maker order disclosures and foundry reports; 07 AVGO and MRVL custom-silicon disclosures against merchant-GPU orders and pricing; 08 interconnection-queue data and hyperscaler commentary; 09 the author’s valuation hurdle, re-run at each re-underwriting. “Direct” marks a tested company’s own disclosure; “proxy” marks an adjacent layer’s, which contextualises but does not substitute. Indicators 04–08 test the Ring 1 rents stated in Section 03; 01–03 test the platform side of the rent question in Section 04. Readings reflect cited disclosures at the issue cutoff; they are the author’s interpretation, not a recommendation.
Section 09 / 11
09 | Important Disclosures

Important disclosures and limitations


Purpose, circulation & status

An educational paper for the exchange of ideas and the study of an analytical framework, intended for general circulation: it does not take into account the specific investment objectives, financial situation or particular needs of any person, and readers should take their own advice on suitability. Nothing herein is an offer to sell or a solicitation of an offer to buy any security in any jurisdiction, nor investment, legal, accounting or tax advice, nor a research report. This document has not been reviewed or approved by the Monetary Authority of Singapore or any other regulatory authority.

Hypothetical portfolio

The portfolio presented is hypothetical: a teaching construct illustrating how a value-chain framework could be expressed in listed securities. It does not represent any actual fund, account, client assets or investment vehicle, and no such vehicle is offered, described or implied. Sleeve bands, sizing rules and core-eligibility criteria are illustrative; the construction is refreshed at the author’s discretion and will differ at other dates.

Author’s interest

The author may personally hold, or transact in, securities mentioned in this document, and may do so at any time without notice. Nothing herein is a recommendation to buy, sell, or hold any security.

Hypothetical performance

Section 06 presents hypothetical, simulated performance; its methodology and limitations are stated with the exhibit. Such results are constructed with hindsight, involve no capital at risk, and reflect no actual account, trading, costs, taxes or financing; no representation is made that any portfolio achieved, or would achieve, results resembling those shown. Indices are unmanaged; one cannot invest directly in an index. Past performance, actual or simulated, is not indicative of future results.

Forward-looking statements

Market and industry statistics describe a period of unusually strong AI-related demand that may not persist. This document contains opinions and forward-looking statements involving significant uncertainty; actual outcomes may differ materially. Narrative figures reflect disclosures through the 30 September 2026 data cutoff; the reference table in Section 11 is stated at the 16 October 2026 close and the replay in Section 06 to 4 August 2026, as each exhibit notes. Opinions are the author’s as of the 30 September 2026 data cutoff and may change without notice.

Risk factors of the concept discussed

A concentrated, technology-focused approach of the kind studied may experience substantial and prolonged losses if implemented; individual securities may suffer a total loss of value. Semiconductor and AI-infrastructure markets are cyclical and have suffered severe historical drawdowns. Digital-asset exposure is highly volatile and speculative. ADRs and recently listed securities carry additional liquidity, currency, and disclosure risks. Leverage, where used in any real implementation, magnifies losses. Sections 07–08 list thesis-specific failure modes and tripwires; neither is exhaustive.

Evidence labels

Figures are tagged in context: GUIDANCE (company-stated), FORECAST (third-party projection), ESTIMATE (third-party model or analyst estimate), AUTHOR SYNTHESIS (author’s combination of sources), HYPOTHETICAL (simulated result; author’s calculation). Untagged qualitative claims are the author’s views. Third-party figures are believed reliable but not independently verified, are approximate, and speak only as of their publication dates.

Distribution

Not directed at, or for distribution to or use by, any person in any jurisdiction where such distribution or use would be contrary to law or regulation. Do not reproduce or redistribute without written permission. © 2026 Compute Edge Capital — Educational Series.

Compute Edge Capital · Educational Series · Q4 2026 Issue · Section 09 of 11

Section 10 / 11
10 | Source Appendix

Every figure, its origin, its status

All sources accessed 1–8 August, 1–5 October and 18–19 October 2026 · Status: REPORTED = company-reported actual · GUIDANCE = company-stated outlook · FORECAST = third-party projection · ESTIMATE = analyst or model figure · HYPOTHETICAL = simulated result; author’s calculation, not reproducible from the information presented

[1] Goldman Sachs Research — “What the Capex Boom Means for Stock Investors”, 21 Jul 2026 (~$755B 2026, ~$920B 2027); and GS portfolio-strategy note (R. Hammond et al.), 25 Sep 2026, as reported by Bloomberg: five largest US hyperscalers ~$800B 2026, $1.2T 2027 (consensus $1.1T), $1.4T 2028; ~$300B of annual AI revenue needed to break even; debt issuance ~$250B in 2026 rising toward ~$400B in 2027. ESTIMATE. goldmansachs.com · bloomberg.com [2] Amazon.com Q2 2026 results, 30 Jul 2026 — AWS +37% (press release); 2026 capex ~$220B per management on the earnings call. REPORTED / GUIDANCE. ir.aboutamazon.com · reuters.com [3] Alphabet Q2 2026 results & CEO remarks, 22 Jul 2026 — capex $195–205B (third raise of 2026); Google Cloud +82%; backlog $514B. GUIDANCE. blog.google [4] Meta Platforms Q2 2026 results, 29 Jul 2026 — 2026 capex, including principal payments on finance leases, of $130–145B, narrowed from $125–145B. GUIDANCE. investor.atmeta.com [5] SIA/WSTS — annual 2025 results, 6 Feb 2026 ($791.7B, +25.6%); SIA release, 5 Jun 2026, endorsing the WSTS Spring forecast (2026 +90% to $1.5T); SIA release, 6 Aug 2026: Q2 sales $403.3B (+35.1% q/q), June $134.5B (+123.6% y/y), 2026 expected to exceed $1.5T; WSTS Q2 release, 6 Aug 2026: H1 $702B (+102%), memory +305%, full-year calculation $1,655B (+108%) and 2027 ~$2.1T on Spring assumptions (WSTS: “not new forecast values”); SIA release, 4 Sep 2026: July $146.8B, +135.1% y/y, 17th consecutive monthly rise. REPORTED / FORECAST. semiconductors.org (FY25) · semiconductors.org (Q2) · wsts.org · semiconductors.org (Jul sales) [6] Gartner press release, 8 Apr 2026 — 2026 semiconductor revenue >$1.3T, +64%; DRAM prices +125%; “memflation” caution. FORECAST. gartner.com [7] TechInsights, “The Semiconductor Industry’s Trillion-Dollar Milestone: Four Years Ahead of Schedule”, 2026 — prior forecasts centred on ~2030. ESTIMATE. techinsights.com [8] Goldman Sachs Research, 29 Apr & 26 May 2026 — AI ~40% of 2026 S&P 500 EPS growth, revised to ~half; 2026 EPS $340, +24%. ESTIMATE. goldmansachs.com (Apr) · goldmansachs.com (May) [9] Goldman Sachs Research, 20 May 2026 — US data-centre power 31 GW 2025 → 66 GW 2027; 4.1% → 8.5% of peak summer demand. FORECAST. goldmansachs.com [10] JPMorgan Asset Management, 2026 Eye on the Market Outlook (“Smothering Heights”), 1 Jan 2026 — report table: 42 AI-related stocks = 78% of S&P 500 price-return contribution, 66% of earnings growth, 71% of capex/R&D growth since Nov 2022; JPM’s own summary rounds this to “65%–75%”. ESTIMATE. am.jpmorgan.com (PDF) [11] TrendForce, 19 Mar 2026 (foundry +24.8% in 2026; TSMC 70.2% share, Q2 2025); Yole Group via P. Cambou, EE Times, “Three Misconceptions About the $402B Semiconductor Foundry Industry”, 13 Apr 2026 — TSMC ~72% of open-foundry revenue; >90% of “advanced” chips is definition-dependent (sub-20nm / sub-10nm / sub-5nm); ~95% at the 3nm-class leading edge; ~34% of total manufacturing incl. captive IDM. ESTIMATE. trendforce.com · eetimes.com [12] Bernstein (per-GW AI data-centre cost analysis), Nov 2025, as reported by Investing.com — accelerators ~39%, networking ~13%, CPUs ~3%, storage ~1–1.5%, foundry ~2.5–3%, Nvidia gross profit ≈29%. SINGLE-ANALYST ESTIMATE, secondary access. investing.com [13] Epoch AI, “Total cost of ownership of a one-gigawatt AI data centre”, May 2026 — stylised GB200 NVL72 US facility; ~$38B capex; servers ~60% of annualised cost. up-front split ≈56% servers, ~13% network, ~30% facility, ~1% land & utility. ESTIMATE / MODEL. epoch.ai [14] Microsoft FY2026 Q4 earnings release, 29 Jul 2026 — Microsoft Cloud $59.3B (+27%); Azure and other cloud services +43%, surpassing $100B of annual revenue; commercial RPO +84% to $678B. Also FY2026 Q3 release, 29 Apr 2026: AI business annual revenue run rate above $37B, +123%. REPORTED. sec.gov (FY26 Q4) · microsoft.com (FY26 Q3) [15] Apple Q1 FY2026 results, 30 Jan 2026 — installed base surpasses 2.5 billion active devices (Cook). REPORTED. apple.com [16] Micron fiscal Q4 2026 results, 30 Sep 2026 — FQ4 revenue $54.2B (+379% y/y), gross margin 87%, FY2026 revenue $133.2B; “completed agreements for the vast majority of our calendar 2027 HBM bit supply with significant price increases year over year”; Strategic Customer Agreements structured as multi-year take-or-pay with price floors and ceilings (10-Q); HBM bit shipments expected to outgrow conventional DRAM through CY2028. Earlier, fiscal Q1 2026 (Dec 2025): entire calendar-2026 HBM supply under price-and-volume agreements. REPORTED. sec.gov (FQ4 release) · micron.com (prepared remarks) · sec.gov (10-Q) [17] Robinhood Markets Q1 2026 results, 28 Apr 2026 — public testnet of Robinhood Chain, an Ethereum L2 for tokenised real-world assets, 100M+ transactions processed; Total Platform Assets $307B, +39%. REPORTED. investors.robinhood.com [18] ASML, EUV lithography systems (product page): 13.5 nm EUV printing is described by ASML as technology unique to ASML; portfolio detail in the ASML 2025 Annual Report. REPORTED. asml.com (EUV systems) · asml.com (annual report) [19] Broadcom Inc. press release, 14 Apr 2026 — “Broadcom Announces Extended Partnership with Meta to Deploy Technology to Support Multi-Gigawatts of Meta’s Custom Silicon, MTIA”: multi-generation custom-accelerator co-design on Broadcom’s XPU platform, spanning logic, memory, high-speed I/O, packaging and Ethernet networking; initial deployment exceeding 1 GW on a multi-gigawatt roadmap.; and Broadcom fiscal Q3 2026 results, 2 Sep 2026: revenue $29.6B (+86%), AI semiconductor revenue $16.7B (+221% y/y, +54% q/q), Q4 AI semiconductor guidance $21.7B (+236%), record free cash flow $13.7B. REPORTED. investors.broadcom.com · sec.gov (FQ3 results) [20] Marvell Technology Form 10-K, filed 11 Mar 2026 — custom offerings “built on our proven ASIC platform” spanning SerDes, ARM compute, silicon photonics and advanced packaging, including chiplets, co-packaged optics and custom HBM. REPORTED. investor.marvell.com [21] Author’s spreadsheet simulation: constant share counts of the Aug 2026 sample holdings, listings entering on their first trading day; periods to 4 Aug 2026, market open. Nasdaq-100 and S&P 500 index returns over identical windows compiled by the author from public market data. HYPOTHETICAL · AUTHOR CALCULATION. [22] Yahoo Finance, “Performance” pages, trailing total returns (YTD, 1Y, 3Y) as of 16 Oct 2026 for 35 names, and historical closes for IBIT (31 Dec 2025, 16 Oct 2025 and 16 Oct 2026); StockAnalysis.com, “Statistics” pages, market capitalisation and five-year beta, last updated 18 Oct 2026 for the 16 Oct close (IBIT: ETF page, net assets). REPORTED · publicly reproducible. finance.yahoo.com (pattern: /quote/TICKER/performance/) · stockanalysis.com (pattern: /stocks/ticker/statistics/) [23] GPU rental price indices — Mercatus GPU Index, 13 Sep 2026: H100 volume-weighted average $3.84 per GPU-hour across 27 providers, 30-day change −0.4%; B200 $6.39 across 12 providers. GetDeploying GPU Rental Price Index, 7 Sep 2026: H100 median $4.19 on GPU clouds vs $7.89 at hyperscalers. SemiAnalysis GPU pricing index as reported 25 Sep 2026: B200 $8.01 per GPU-hour, +79% over three months. ESTIMATE / INDEX. mercatus-ai.com · getdeploying.com [24] GE Vernova Q2 2026 results, 22 Jul 2026 — backlog $176B; Power orders $16.7B, +134% organically; gas equipment backlog plus slot reservations 116 GW (from 100), “at least 125 GW by year-end 2026”; data-centre orders over $5B year-to-date, more than double the 2025 total; 2026 revenue guidance $45.5–46.5B and free cash flow $11.5–12.5B, both raised. REPORTED / GUIDANCE. sec.gov (Q2 release) [25] Bloom Energy Q2 2026 results, 28 Jul 2026 — revenue $1,065M, +165.5% y/y; 2026 revenue guidance raised to $3.9–4.2B; “Bloom is now a standard for AI onsite power” (Sridhar), with all major US hyperscalers and over a dozen neoclouds, AI labs and colocation operators among approved customers; on the call, Brookfield financing framework expanded to $25B and 25 GW of deployment visibility cited. REPORTED / GUIDANCE. investor.bloomenergy.com

Compute Edge Capital · Educational Series · The AI Compute Value Chain · Q4 2026 Issue · v2.8.2 · Data cutoff 30 Sep 2026 · Section 10 of 11

Section 11 / 11
11 | Data Appendix · The 36 Names

The names, in numbers

Reference data for every holding in the sample construction — one line each, no commentary. As of 16 October 2026, market close [22].

Reference table — 36 names, alphabetical by ticker 16 Oct 2026 close

TickerCompanyRoleMkt capBetaYTD1Y3Y ann.
AAPLAppleR2 · Platforms & distribution$5.01T1.07+26.7%+39.3%+24.9%
AMATApplied MaterialsR1 · Equipment$324.81B1.59+59.8%+80.7%+43.8%
AMDAdvanced Micro DevicesR1 · Logic · challenger$863.17B2.45+146.9%+125.4%+70.6%
AMZNAmazonR2 · Platforms & distribution$2.70T1.46+8.3%+16.6%+23.6%
ASMLASML Holding ADRR1 · Equipment · EUV$638.23B1.30+53.8%+63.6%+41.0%
AVGOBroadcomR1 · Custom silicon & networking$1.57T1.48−4.5%−6.5%+55.5%
AXONAxon EnterpriseR3 · Frontier themes$31.71B1.44−31.3%−40.2%+21.0%
BEBloom EnergyR1 · Power · on-site generation$65.18B3.78+154.7%+92.3%+161.4%
CRWDCrowdStrikeR2 · Software, data & security$233.33B1.20+94.0%+88.6%+69.2%
GEVGE Vernova listed Apr ’24R1 · Power · turbines & grid$245.35B0.97+41.2%+53.4%n/a
GLWCorningR1 · Optics & interconnect$113.70B1.12+51.5%+53.5%+70.4%
GOOGLAlphabetR2 · Platforms & distribution$4.17T1.21+9.0%+35.8%+35.2%
HOODRobinhood MarketsR3 · Rails · outside chain$88.89B2.35−12.6%−24.8%+119.7%
IBITiShares Bitcoin Trust ETP · 2024R3 · Rails · outside chain$66.21B2.14−7.0%−24.9%n/a
IBMIBMR3 · Frontier themes$218.71B0.72−20.0%−13.7%+22.3%
INTCIntelR1 · Foundry · optionality$472.12B2.23+143.5%+143.9%+35.7%
ISRGIntuitive SurgicalR3 · Frontier themes$150.74B1.46−24.7%−1.8%+15.9%
KLACKLAR1 · Equipment$216.29B1.45+36.9%+51.6%+51.2%
LRCXLam ResearchR1 · Equipment$330.30B1.85+54.6%+86.2%+60.8%
METAMeta PlatformsR2 · Platforms & distribution$1.81T1.19+7.7%0.0%+30.6%
MRVLMarvell TechnologyR1 · Custom silicon & networking$199.79B2.26+168.6%+158.7%+62.4%
MSFTMicrosoftR2 · Platforms & distribution$3.93T1.10+10.1%+4.3%+17.6%
MUMicron TechnologyR1 · Memory · HBM$994.34B2.23+208.2%+334.4%+134.2%
NETCloudflareR2 · Software, data & security$105.51B1.65+50.3%+40.2%+67.1%
NVDANVIDIAR1 · Logic · accelerators$5.17T2.22+15.1%+18.1%+67.0%
OKLOOklo listed 2024R3 · Frontier themes · power$5.20B1.22−61.0%−82.8%+39.5%
ORCLOracleR2 · Platforms & distribution$388.73B1.77−33.3%−58.5%+6.9%
PANWPalo Alto NetworksR2 · Software, data & security$279.76B0.93+85.7%+66.4%+37.8%
PLTRPalantir TechnologiesR2 · Software, data & security$447.04B1.60+4.7%+4.4%+120.5%
QCOMQualcommR1 · Edge silicon$183.79B1.65+2.2%+7.1%+18.4%
RKLBRocket LabR3 · Frontier themes$30.43B2.94−27.1%−24.1%+125.1%
SKHYSK hynix ADR · listed Jul ’26R1 · Memory · HBM$695.40Bn/mn/an/an/a
SNOWSnowflakeR2 · Software, data & security$108.15B1.35+39.9%+27.8%+23.7%
SPCXSpaceX listed Jun ’26R3 · Frontier themes$1.98Tn/mn/an/an/a
TSLATeslaR3 · Frontier themes$1.40T1.92−21.1%−17.3%+11.8%
TSMTaiwan Semiconductor ADRR1 · Foundry$1.93T1.24+38.8%+36.8%+68.1%
Sources: trailing returns from Yahoo Finance, market capitalisation and beta from StockAnalysis, both at the 16 Oct 2026 close [22]. These fields are descriptive market data, not evidence that a security satisfies the core-eligibility or prospective-return tests. Returns are total returns (dividends reinvested): YTD from 31 Dec 2025; 1Y and 3Y trailing, the 3Y figure annualised from the cumulative value. Beta is the source’s five-year monthly beta against the S&P 500; names listed within the last five years (GEV from Apr 2024, IBIT from Jan 2024, OKLO post-combination) are measured over their available history. n/a where a name lacks the window: SPCX listed Jun 2026 and the SKHY ADR Jul 2026 (beta n/m under twelve months); GEV and IBIT have no three-year record. OKLO’s 3Y figure reflects the chained series through its pre-combination SPAC period and should be read accordingly. IBIT’s market-cap column shows fund net assets, and its YTD and 1Y returns are computed from closes (49.65 on 31 Dec 2025; 61.43 on 16 Oct 2025; 46.15 on 16 Oct 2026) because its trailing-return page is unpopulated. ADR figures reflect the US listing; SKHY’s underlying is Seoul-listed and KRW-denominated. This table is stated at the 16 Oct 2026 close, after the paper’s 30 Sep narrative cutoff, because market data are refreshed at production; Section 06’s windows end 4 Aug 2026 at the open, as stated there.

Compute Edge Capital · Educational Series · Q4 2026 Issue · Section 11 of 11