| Metric | Base Case Normal AI capex |
−30% AI Capex Moderate miss |
−50% AI Capex Severe miss |
|---|---|---|---|
| AINF est. return (data centre, power, AI enablers) | 12–15% p.a. | 9–11% p.a. | 6–9% p.a. |
| PAVE est. return (US infra construction, engineering) | 10–13% p.a. | 8–10% p.a. | 5–8% p.a. |
| VHY + IFRA defensive floor (70% of portfolio — dividends + regulated infra) | ~5–6% p.a. | ~5–6% p.a. | ~5–6% p.a. |
| Portfolio blended return | ~9% p.a. | ~7.5% p.a. | ~6.5% p.a. |
| Impact vs. base case | — | −1.5 pp p.a. | −2.5 pp p.a. |
portfolio-history.json — versioned alongside the project, no cloud dependency.
| This Portfolio 55% VHY · 15% AINF · 15% PAVE · 15% IFRA |
IVV S&P 500 |
QQQ Nasdaq 100 |
|
|---|---|---|---|
| Fwd P/E | ~17× | 21× | 30× |
| Dividend yield | ~3–4% p.a. | ~1.3% | ~0.6% |
| 1-yr return (real) | loading… | +20% | +25% |
| Top-10 concentration | <5% any single stock | 37.8% | 56.4% |
| Currency | AUD | USD | USD |
| AI exposure | ✓ Physical layer (AINF) | Indirect | Indirect — software heavy |
| Franking credits | ✓ VHY distributions (AU residents) | ✗ | ✗ |
| Horizon | 🔴 Bear p.a. | 🟡 Base p.a. | 🟢 Bull p.a. |
|---|---|---|---|
| 3 years (to mid-2029) | 3–5% | 8–10% | 12–15% |
| 5 years (to mid-2031) | 4–6% | 9–11% | 13–16% |
| 10 years (to mid-2036) | 5–7% | 8–10% | 11–14% |