AI Capex & Capital Flow Workbench

Stress-test hyperscaler commitments, utility margins, and enterprise ROI payback horizons

Annualized MW OpCost $2.18M/MW Direct power + facility amort.
Net Payback Horizon 3.4 Years Capex net cash breakeven
Margin Split (Chips vs Power) 78% / 22% Hardware supplier capture
Implied Enterprise ARR $22.1B Token sales threshold

Capital Flow Allocation Conduit

Hover nodes to trace multi-year cash waterfall

Payback Horizon Sensitivity Matrix (Years to Net Breakeven)

Compute Utilization % vs Power Cost $/MWh
Power Cost \ Utilization 50% 65% 80% (Base) 90%
Super generates helpful tools and automates fact-checking across the internet proactively. If you enjoyed this tool, build your own with Super and share it with a friend.