| Metric | Base Case Normal AI capex |
β30% AI Capex Moderate miss |
β50% AI Capex Severe miss |
|---|---|---|---|
| AINF est. return (data centre, power, AI enablers) | 12β15% p.a. | 9β11% p.a. | 6β9% p.a. |
| PAVE est. return (US infra construction, engineering) | 10β13% p.a. | 8β10% p.a. | 5β8% p.a. |
| VHY + IFRA defensive floor (70% of portfolio β dividends + regulated infra) | ~5β6% p.a. | ~5β6% p.a. | ~5β6% p.a. |
| Portfolio blended return | ~9% p.a. | ~7.5% p.a. | ~6.5% p.a. |
| Impact vs. base case | β | β1.5 pp p.a. | β2.5 pp p.a. |
portfolio-history.json β versioned alongside the project, no cloud dependency.
| This Portfolio 55% VHY Β· 15% AINF Β· 15% PAVE Β· 15% IFRA |
IVV S&P 500 |
QQQ Nasdaq 100 |
|
|---|---|---|---|
| Fwd P/E | ~17Γ | 21Γ | 30Γ |
| Dividend yield | ~3β4% p.a. | ~1.3% | ~0.6% |
| Grossed-up yield (with franking) | ~5β6% (AU residents)* | β none | β none |
| 1-yr return (real) | loading⦠| +20% | +25% |
| Expected return (total, p.a.) | ~8.7% base Β· 13.1% bull* | ~10% long-run | ~15% (10-yr)* |
| 2022 bear market | defensive core held up* | β18% | β33% |
| Top-10 concentration | <5% any single stock | 37.8% | 56.4% |
| Currency | AUD | USD | USD |
| AI exposure | β Physical layer (AINF) | Indirect | Indirect β software heavy |
| Franking credits | β VHY distributions (AU residents) | β | β |
This is an income + defensive portfolio, not a growth/tech bet. The peak upside is deliberately lower than the Nasdaq because the job is different: a dividend return floor, far shallower drawdowns, franking credits, and AUD (no currency risk). In a tech bull run QQQ wins clearly β that's the direct cost of defensiveness. In a flat or falling market, the 70% VHY / IFRA core and the income keep working while growth benchmarks fall hardest (QQQ β33% in 2022).
Two things to compare fairly: total return vs total return (these figures reinvest distributions; VHY's ~5% yield is already in them), and the whole cycle, not just the best year β defensive portfolios earn their keep on the downside and on risk-adjusted return, not on peak upside.
| Horizon | π΄ Bear p.a. | π‘ Base p.a. | π’ Bull p.a. |
|---|---|---|---|
| 3 years (to mid-2029) | 3β5% | 8β10% | 12β15% |
| 5 years (to mid-2031) | 4β6% | 9β11% | 13β16% |
| 10 years (to mid-2036) | 5β7% | 8β10% | 11β14% |