06.ai
Chart pack · AI returns

011Can ads alone pay for the AI capex?

Before the AI buildout Meta’s revenue grew about 17% a year and Google’s ads about 15%; in 2022–23 both averaged single digits. Meta now grows 26% on more than three times its 2019 revenue. We estimate AI accounts for about 15 of Meta’s 27 points of ad growth this year, about $55B, and about 5 of Google’s 14. Count only those gains, charge every dollar of AI capex, superintelligence labs included, and Meta’s spending through 2026 earns about 35% a year: core ads pay for the moonshot’s capex. The 2027 step-up is the bet. If it earns nothing new, Meta’s return falls to about 18%, or 12% once spending outside capex is counted. Alphabet’s, with only Cloud’s backlog to show for 2027, falls to about 13%. These are the middle of our ranges.

AI’s share of Meta’s 2026 ad growth
15 of 27 pts
about $55B of revenue, 22% of the year’s ads, against a no-AI trend of 11% a year
Meta’s return on AI capex through 2026
35%
a year, from ads alone with every moonshot at zero. Paid back in 2029; the ad gains could carry 2.5× that capex at a 10% hurdle
Add 2027’s ~$235B, no extra payoff
18%
12% counting cloud leases, AI talent and the moonshot fleet’s running costs; 8% if about $250B more goes into 2028
Alphabet, ads and Cloud, through 2027
13%
ads alone 11%, Cloud alone 15%; 23% on capex through 2026

Meta grows half again as fast as before the buildout; Google’s ads are back to their old pace

Revenue growth a year. 2019–23: compound growth through the pandemic boom, Apple’s tracking change and the 2022 slump, before AI capex took off. 2022–23: the average of those two years. Latest: the most recent quarter against a year earlier (Meta Q3 2026, Alphabet Q2 2026; Alphabet reports its third quarter on October 28).

2019–23, a year2022–23 average2025Latest quarter
Data
Revenue growth2017–19, a year2019–23, a year2022–23 average2025Latest quarter
Meta31.9%17.5%7.3%22.2%26.1% (Q3 2026)
Alphabet20.8%17.4%9.2%15.1%24.2% (Q2 2026)
Alphabet ex-Cloud19.7%15.7%7.3%12.2%14.8% (Q2 2026)
Google Search18.6%15.6%8.4%13.4%16.8% (Q2 2026)
YouTube ads36.3%20.1%4.6%11.7%12.8% (Q2 2026)
Google Cloud48.3%38.8%31.4%35.8%81.8% (Q2 2026)

What changed

Meta. Revenue grew 17.5% a year from 2019 to 2023 and averaged about 7% in 2022–23. It grew 22% in 2025 and 26% in the third quarter of 2026, on more than three times its 2019 revenue. In constant currency, growth peaked at 29% in the first quarter.

Alphabet. Outside Cloud it grows about 15%, its 2019–23 pace and twice its 2022–23 rate. Search accelerated from 10% in early 2025 to 19% in the first quarter of 2026 and 17% in the second; about 3 points of the first quarter’s company-wide growth was currency, against 1 in the second. YouTube ads grow about 13%, well below their 2019–23 pace. Cloud is the outlier: 28% growth in early 2025, 82% now, with a $514B backlog.

Capex went from a fifth of Meta’s revenue to over half

Capex, including principal payments on finance leases for Meta, as a share of revenue. 2026: the midpoints of capex guidance ($135–145B and $195–205B) against Meta’s guided and Alphabet’s estimated revenue (third quarter at consensus).

MetaAlphabet
Data
Capex / revenue2019202320252026E
Meta22%21%36%55%
Meta capex$16B$28B$72B$140B
Alphabet15%10%23%40%
Alphabet capex$24B$32B$91B$200B

Google Cloud is still accelerating; Meta peaked in the first quarter

Revenue growth against the same quarter a year earlier. Meta in constant currency; its fourth quarter is the midpoint of guidance with about 1 point of currency headwind added back (open dot). Alphabet as reported.

Meta and Google’s ad businesses
MetaGoogle SearchAlphabet ex-Cloud
Google Cloud
Cloud revenue growth
Data
Growth on a year earlierQ1 2025Q2 2025Q3 2025Q4 2025Q1 2026Q2 2026Q3 2026Q4 2026
Meta, constant currency19%22%25%23%29%27%26%25% (guide)
Meta, reported16%22%26%24%33%28%26%24%
Alphabet12%14%16%18%22%24%——
Alphabet ex-Cloud10%11%13%14%15%15%——
Google Search10%12%15%17%19%17%——
YouTube ads10%13%15%9%11%13%——
Google Cloud28%32%34%48%63%82%——

Alphabet in constant currency: 19% in Q1 2026 and 23% in Q2. Meta against two years earlier, a year: Q1 2026 24.3%, Q2 2026 24.8%, Q3 2026 26.2%, Q4 2026 24.1% (Q4 at the guidance midpoint).

Is growth accelerating?

Meta: no, it has leveled off high. Constant-currency growth rose from 19% in early 2025 to 29% in the first quarter of 2026 and has eased by about a point a quarter since; the fourth-quarter guidance midpoint is about 25%. Against two years earlier Meta is steady at 24–26% a year, so most of the slowdown is tougher comparisons.

Alphabet: only Cloud. Its ad businesses accelerated through 2025 and have leveled off at about 15% outside Cloud. Cloud has accelerated every quarter, from 28% to 82%. The Street expects Alphabet’s total growth to ease to about 22% in the third quarter, on consensus revenue of $124.6B.

At Meta, price is doing the work

Growth in ad impressions and in the average price per ad, Meta’s Family of Apps, against a year earlier.

Ad impressionsAverage price per ad
Data
Growth on a year earlierQ1 2025Q2 2025Q3 2025Q4 2025Q1 2026Q2 2026Q3 2026
Ad impressions5%11%14%18%19%14%10%
Average price per ad10%9%10%6%12%12%14%

Impressions grew 19% in the first quarter of 2026 and 10% in the third, as daily users grew 3%. The average price per ad went the other way, from 6% in the fourth quarter of 2025 to 14%, with no currency effect in the third quarter. Higher prices on slowing volume are consistent with better targeting and conversion, though tighter ad supply would push prices up too. Meta credits ad performance, along with macro conditions and currency, and said on its second-quarter call that ranking advances lifted Facebook ad clicks 8.3% and conversions 15.7%. Volume is the risk: WPP Media expects social ad growth to slow from 2027 as engagement plateaus and chatbots compete for time.

By our estimate AI adds about $55B to Meta’s ads this year, $30B to Google’s and $38B to Cloud

Revenue against a no-AI trend that starts from 2023, the last year before the buildout. The gap is above-trend revenue; we credit AI with 80% of it at Meta, 75% at Google’s ads and 90% at Cloud. 2026 and 2027 are estimates (dashed). Choose the business and the no-AI trend.

Business

Revenue (dashed: estimate)No-AI trendAbove trend
Data
Base case, $B202420252026E2027E
Meta ads: revenue161196250295
Meta ads: no-AI trend (11.0%)146163180200
Meta ads: from AI11 (7%)27 (14%)55 (22%)76 (26%)
Meta ads: AI points of growth8.69.714.68.0
Google ads: revenue265295335372
Google ads: no-AI trend (7.5%)256275295318
Google ads: from AI7 (3%)15 (5%)30 (9%)41 (11%)
Google ads: AI points of growth2.83.15.03.3
Google Cloud: revenue4359102159
Google Cloud: no-AI trend (22.0%)40496073
Google Cloud: from AI3 (6%)9 (14%)38 (37%)77 (48%)
Google Cloud: AI points of growth7.813.750.237.9

How we split AI from trend

No business has a clean control group, so the trend is a judgment. Meta, 11% a year: user growth of 3–5%, more ad load and new surfaces such as WhatsApp and Threads, and ad prices rising with the market. WPP Media puts global ad growth at 8.9% this year excluding US political advertising, and the US at 11.9%. Meta’s own 2019–23 pace, 17.5%, includes a pandemic boom on half today’s base. Google’s ads, 7.5%: their 2022–23 pace was 6.6%, Search’s 8.4%. Without AI, Search would arguably have lost queries to chatbots, so this may understate what AI is worth to Google. Cloud, 22%: it grew 26% in 2023 and was slowing with scale. The rest of each gap we leave to macro, currency and products that aren’t AI.

At these settings AI adds about 9 and 10 points to Meta’s growth in 2024 and 2025 and 15 in 2026, 22% of this year’s ad revenue; about 3–5 points a year to Google’s ads, 9% of this year’s; and 37% of Cloud’s revenue. For 2027 we assume Meta’s ads grow 18%, Google’s 11% and Cloud 55%. AI’s points are the growth in AI’s revenue over last year’s revenue, so they and the rest add up to the year’s growth.

Ads alone pay for Meta’s AI capex through 2027, even if superintelligence earns nothing

Internal rate of return on Meta’s AI capex from 2022, counting only AI’s share of above-trend ad revenue. Every dollar of capex above 17% of no-AI ad revenue is charged, Meta Superintelligence Labs included. All-in adds AI spending outside capex, $15B a year in 2026–31 and $7B after (cloud contracts, data-center joint ventures, AI talent), and running costs for the moonshot share of the fleet, 3% of its capex a year: our assumptions. The line is a 10% hurdle.

No-AI trend
AI’s share of the gap

Clears 10%Below 10%
Data
IRR, by no-AI trend and AI’s shareCapex through 2026+ 2027 at $235B+ 2028 at $250BThrough 2026, all-in+ 2027, all-in+ 2028, all-in
9% trend, 65% to AI31%14%5%23%8%−0%
9% trend, 80% to AI39%20%10%31%14%5%
9% trend, 95% to AI46%26%15%38%20%10%
11% trend, 65% to AI28%12%3%20%6%−2%
11% trend, 80% to AI35%18%8%27%12%3%
11% trend, 95% to AI41%23%12%33%17%7%
13% trend, 65% to AI24%9%1%16%4%−4%
13% trend, 80% to AI30%14%5%22%9%0%
13% trend, 95% to AI36%19%9%28%13%5%
One change from the base, capex through 2026IRR
Base: capex through 202635%
Horizon 2035 instead of 204033%
Cash margin 65% instead of 75%30%
2027 ad growth at the no-AI trend (no lag)30%
Gain held flat in dollars after 202729%
Servers last 5 years, not 634%
Replace the whole fleet, not half33%
Baseline capex 21% (Meta’s 2019–23 average)46%
Only half the capex is for core ads69%

How the return is counted

Returns. AI’s share of above-trend ad revenue at a 75% cash margin, after the cost of serving ads and before depreciation, taxed at 15%. Capex earns from the year after it’s spent, so 2027’s ad gains count against capex through 2026. After 2027 the gain is held as a share of the business, since a better ad system multiplies whatever advertisers spend, and fades 1.5% a year: no further share gains from AI.

Costs. All capex above 17% of no-AI ad revenue: $187B over 2022–26, and $201B more if 2027 comes in at $235B. Meta hasn’t guided 2027; in July the buy-side expected $225–250B. The 17% baseline is close to Meta’s 2021 capex (16% of revenue) and below its 2019–23 average (about 21%), so it charges more to AI than a higher baseline would; at 21% the return through 2026 would be 46%. We put servers at 60% of capex, Alphabet’s split. They are replaced every six years at 75% of their cost for half the fleet, the part the ad gains need; the rest belongs to the moonshots and earns nothing. Servers are expensed at once for tax, data centers over 20 years. Nothing is counted after 2040.

Results. Through 2026: 35%, paid back in 2029. At a 10% hurdle the ad gains could carry 2.5× that capex. With 2027 at $235B and nothing extra to show: 18%, paid back in 2032; each further $10B in 2027 takes about 0.6 points off. With another $250B in 2028: 8%, paid back in 2036. All-in: 27%, 12% and 3%. In our base case another year of moonshot spending, 2028, is what takes the return below 10%; all-in, 2027 alone brings it close. At the low end of our ranges 2027 can do it on its own, as the grid above and the simulation below show.

Spend through 2026 pays back in 2029; each further year of moonshot capex pushes payback out three to four years

Cumulative after-tax cash flow of Meta’s AI program, $B: AI’s share of above-trend ad profit, less incremental capex, server replacements and tax. Base case, no off-capex spending. The dots mark payback.

Capex through 2026+ 2027 at $235B+ 2028 at $250B
Data
Capex through 2026, $B20222023202420252026202720282029203020312032
AI’s share of above-trend ad profit0.00.08.520.241.656.661.466.170.674.778.5
Incremental capex12.75.714.344.6109.30.00.00.00.00.00.0
Server replacements0.00.00.00.00.00.02.91.33.210.024.6
Tax (negative: a saving)-1.1-0.6-0.1-1.1-3.87.98.29.29.59.27.5
Cash flow-11.6-5.1-5.8-23.3-63.948.750.455.757.855.546.4

At Alphabet, Cloud carries the 2027 build; the ad case turns on what Search would have done without AI

Internal rate of return on Alphabet’s AI capex with every moonshot at zero, for capex through 2026 and through 2027 (about $300B in 2027, on analysts’ projections). Ads and Cloud each carry half of the incremental capex, as about half of 2026’s ML compute goes to Cloud; together they carry all of it. Cloud’s revenue is capacity-bound: with capex through 2026 it stays at its end-2026 run-rate ($122B a year); with 2027’s build it converts backlog in 2028; after that its AI revenue is held in dollars and fades.

No-AI trend, Google’s ads
Cloud cash margin

Capex through 2026Through 2027
Data
One change from the baseIRR
Base: ads and Cloud, capex through 202713%
Horizon 2035 instead of 20407%
Cloud 2027 growth 40% instead of 55%10%
Cloud cash margin 35% instead of 50%8%
No-AI ad trend 5.5% (AI was defensive)18%
Ads only, no-AI trend 9.5%−1%
Ads only, no-AI trend 5.5%21%
Servers last 5 years, not 612%
Incremental capex charged, $B2024202520262027
Alphabet, above 11% of no-AI revenue1550155250

Alphabet’s two legs

Ads. Charged half the capex, Google’s AI ad gains return 33% on spend through 2026 and 11% through 2027. That rests on something nobody can observe: at a 9.5% no-AI trend the 2027 case returns −1%, at 5.5% 21%. At a 10% hurdle the ad gains alone could carry 105% of all Alphabet’s incremental capex through 2026, but only 53% through 2027.

Cloud. Revenue grew 82% to $24.8B in the second quarter, with an operating margin of 35.6%. We use a 50% cash margin on its AI revenue, before depreciation; Cloud’s figures include Gemini’s API, compute rented to AI labs and TPU sales. Charged the other half of the capex, Cloud returns 11% through 2026, when its revenue stops at the end-2026 run-rate, and 15% through 2027, as the 2027 build converts backlog: compute-rental economics, steady but not spectacular. Alphabet says renting third-party capacity as a bridge while it builds its own will weigh on Cloud’s margins.

Together 23% through 2026 and 13% through 2027, paid back in 2034. The 2027 build pays well only if Cloud keeps compounding beyond its backlog or the models earn money of their own.

Spend through 2026 very likely pays; the 2027 build is likely at Meta, closer to a coin flip at Alphabet

Internal rate of return across 8,000 draws, each assumption uniform across its range, centered on the base case: the no-AI trend (Meta 9–13%, Google’s ads 5.5–9.5%, Cloud 18–26%), AI’s share of the gap (Meta 65–95%, Google’s ads 55–95%, Cloud 80–100%), cash margins (Meta 65–85%, Google’s ads 60–80%, Cloud 35–65%), 2027 growth, the gain fading 0–3% a year (Cloud 0–5%), the capex baseline (Meta 15–19%, Alphabet 10–12%), 2027 capex ($205–265B Meta, $260–340B Alphabet), the share of the fleet replaced (35–65%), server life (5–7 years), replacement cost (60–90%), Alphabet’s split between Cloud and the rest (40–60%) and, all-in, $5–25B a year of AI spending outside capex in 2026–31 ($3–11B after) and running costs of 2–4% a year. Fixed: tax rates, the horizon, 2026 capex and the server share of capex. Bars run from the 10th to the 90th percentile; the dot is the median.

Data
CaseClears 10%Clears 0%10th pctMedian90th pct
Meta, capex through 2026100%100%26.5%34.2%43.3%
Meta, plus 202793%100%11.0%17.2%24.2%
Meta, plus 2027, all-in61%99%5.1%11.4%18.4%
Alphabet, capex through 202693%97%12.1%22.5%34.0%
Alphabet, plus 202766%98%4.6%12.6%21.0%
Alphabet ads only, plus 202753%89%−0.3%10.7%24.4%

When does the cash come back?

Spend through 2026 clears a 10% return in all of our 8,000 draws for Meta and 93% for Alphabet. Add 2027 with nothing extra from the moonshots and it clears in 93% of draws for Meta, 61% all-in, and 66% for Alphabet. The medians, 34%, 17% and 11% for Meta and 22% and 13% for Alphabet, sit within a point of the base case.

A vintage that earns its cost of capital still doesn’t reach shareholders while the race is on. Meta bought back $26.2B of stock in the first nine months of 2025 and none so far in 2026; its free cash flow was −$2.1B in the third quarter, and it is creating a non-voting Class C share, partly to raise capital. Alphabet bought back no stock in the first half of 2026 and raised about $106B: $56B of debt, $30B of common stock and $19B of preferred. Cash comes back when capex plateaus, and that runs against success: Zuckerberg’s stated fallback if superintelligence takes longer is to put the compute into the core business and, at worst, slow new building for a while. In our judgment, buybacks back at 2025’s pace by the end of 2028 are about a 30% chance at each company, likelier if the moonshots disappoint than if they work.

What to watch

Alphabet’s third quarter, October 28. Search against 17% and Cloud against 82%. A Cloud slowdown with capex still rising is the case where the 2027 build doesn’t pay.

Meta’s 2027 capex. Meta hasn’t guided yet. Each $10B above $235B with nothing extra to show costs about 0.6 points of return on the program.

Price against volume at Meta. Price per ad growing faster than impressions is the ranking gains showing up. Both slowing together would mean the gains are fading.

Legal costs. Meta’s settlement with 52 state attorneys general provides for payments of up to about $18.6B, and more youth-related trials are scheduled. None of this is in the model.

What this is anchored on

No-AI trends, AI’s share of above-trend revenue, margins, 2026–27 estimates beyond guidance, capex baselines, replacement, off-capex spending and the returns are our estimates, built from the sources below.

ItemData pointSource
Meta Q3 2026Revenue $64.60B, up 26% reported and in constant currency; ad impressions +10%, average price per ad +14%; daily users 3.64B, +3%; capex $34.91B; free cash flow −$2.12B; no buybacks in 2026; Q4 guidance $73–76B with about 1 point of currency headwind; 2026 capex $135–145B; a new non-voting Class C share, partly for raising capitalMeta Q3 2026 results (8-K), Oct 21
Meta Q3 2026AI investments already deliver substantial incremental ad revenue; MSL investments will take longer to return than the core business; buybacks of $26.2B in the first nine months of 2025Meta Q3 2026 results (8-K), Oct 21
Meta legalAn agreement with 52 state attorneys general providing for payments of up to about $18.59B; youth-related trials scheduled in the coming monthsMeta Q3 2026 results (8-K), Oct 21
Meta Q2 2026Revenue $60.80B, +28% (+27% in constant currency); impressions +14%, price per ad +12%; capex $31.08BMeta Q2 2026 results (8-K), Jul 29
Meta Q2 2026 callPrice per ad up on ad performance, better macro conditions and currency; ranking advances lifted Facebook ad clicks 8.3% and conversions 15.7% (no period given)MarketBeat, Jul 29
Meta Q1 2026Revenue $56.31B, +33% (+29% in constant currency); impressions +19%, price per ad +12%; ad revenue $55.02B; capex outlook raised to $125–145BMeta Q1 2026 results (8-K), Apr 29
Meta 2025Q4 revenue $59.89B, +24% (+23% in constant currency); ad impressions +18%, price per ad +6% in Q4; 2025 revenue $200.97B; 2025 capex $72.22BMeta Q4 2025 results, Jan 28
Meta 2025Q3 revenue $51.24B, +26% (+25% in constant currency); impressions +14%, price per ad +10%Meta Q3 2025 results (8-K)
Meta 2025Q2 revenue $47.52B, +22% reported and in constant currency; impressions +11%, price per ad +9%Meta Q2 2025 results (8-K)
Meta 2025Q1 revenue $42.31B, +16% (+19% in constant currency); impressions +5%, price per ad +10%Meta Q1 2025 results (8-K)
Meta 2027 capexNo 2027 guidance; the buy-side expected $225–250BDolphin Research, Jul 29
Meta off-capexMost of 2026’s expense growth from infrastructure, including third-party cloud spendDCD, Jan 29
Meta off-capexMeta funds its 20% share of Hyperion’s remaining construction as an investment, not capexDCD, Oct 30, 2025
Meta strategyIf superintelligence takes longer, the extra compute goes to the core business; at worst Meta slows new building for a whileReuters, via The Financial Express
Alphabet Q2 2026Revenue $119.8B, +24% (+23% in constant currency); Search & other $63.27B, +17%; YouTube ads $11.06B, +13%; Network $7.30B; Cloud $24.77B, +82%, operating income $8.81B; capex $44.9B; no buybacks in the first half; first-half proceeds of $56.2B of debt, $30.5B of common stock and $19.1B of mandatory convertible preferredAlphabet Q2 2026 results (8-K), Jul 22
Alphabet Q2 2026Cloud backlog $514BZacks, via CNHI
Alphabet capex2026 capex guidance raised to $195–205B; Q2 capex $44.9B, about 60% of technical infrastructure in serversW.Media, Jul 23
Alphabet capexAnother meaningful step-up in capex in 2027Zacks, via Nasdaq
Alphabet capexAnalysts’ 2027 capex projections above $300BPepperstone, Jul 21
Alphabet computeAbout half, or just over half, of 2026’s ML compute goes to CloudAlphabet CFO, Morgan Stanley TMT conference, Mar 3
Alphabet Q1 2026Revenue $109.9B, +22% (+19% in constant currency); Search $60.40B, +19%; YouTube ads $9.88B, +11%; Network $6.97B; Cloud $20.03B, +63%Alphabet Q1 2026 results (8-K), Apr 29
Alphabet 2025Q4: Search $63.07B, +17%; YouTube ads $11.38B, +9%; Cloud $17.66B, +48%. Full year: revenue $402.8B; capex $91.4BAlphabet Q4 2025 results (8-K), Feb 4
Alphabet Q3Reports October 28; consensus revenue $124.6BFinviz, Oct 21
Alphabet CloudAlphabet plans to rent more third-party capacity in Q3 as a bridge while it builds its own, and says the cost will weigh on Cloud’s operating marginEFE, via El Nuevo Diario, Jul 22
Ad marketGlobal ad revenue +8.9% in 2026 excluding US political advertising, US +11.9%; social media growth slowing from 2027 as engagement plateaus and AI chatbots competeWPP Media, via exchange4media, Jun 16
HistoryAnnual revenue by segment, capex and quarterly revenue, 2017–2025Meta and Alphabet annual reports (10-K) and earnings releases
HistoryAlphabet segment revenue and capex, 2017–2025Alphabet investor relations

Method

Clock. Reported through Meta’s third quarter of 2026 and Alphabet’s second. Meta’s 2026 is nine months reported plus the midpoint of its fourth-quarter guidance, $74.5B, of which about $72.3B ads. Alphabet’s second half is our estimate: Search up 15% and 14%, YouTube ads 12% and 11%, Network down 2%, Cloud $27.0B and $30.5B. 2027: Meta ads +18%, Google ads +11%, Cloud +55% and +30% in 2028 as the backlog converts, both only when 2027’s capex is charged; otherwise Cloud stays at its end-2026 run-rate, $122B. Capex earns from the year after it’s spent.

AI’s share. Each business against a trend from 2023: Meta’s ads 11% a year, Google’s ads (Search, YouTube, Network) 7.5%, Cloud 22%, held through 2027 and fading to 4% (Cloud 6%) by 2035. AI is credited with 80%, 75% and 90% of the gap. AI points of growth are the growth in AI’s revenue over the year before’s revenue. After 2027 the ad gains are held as a share of the business and fade 1.5% a year; Cloud’s are held in dollars from its last estimated year (2028 with 2027’s build, 2027 without) and fade 2.5% a year. Holding Meta’s gain flat in dollars instead would cut the return through 2026 to 29%.

Returns. Cash flows from 2022 to 2040, no terminal value. In: AI’s share of above-trend revenue times a cash margin before depreciation (Meta ads 75%, Google ads 70% after traffic acquisition and YouTube content costs, a judgment, Cloud 50%). Out: capex above a pre-buildout intensity (17% of Meta’s no-AI ad revenue; 11% of Alphabet’s no-AI revenue), counted through 2026 or 2027 (2028 in one Meta case); servers, 60% of capex, replaced every 6 years at 75% of their cost for the share of the fleet the gains need (half of Meta’s, half of Alphabet’s outside Cloud, all of Cloud’s); cash tax at 15% (Alphabet 16%) with servers expensed at once and data centers over 20 years, losses offsetting other income. Alphabet’s incremental capex is split half to Cloud. All-in Meta cases add $15B a year of AI spending outside capex in 2026–31 and $7B after, plus running costs for the moonshot share of the fleet at 3% of its capex a year while its servers last. The base case is the middle of every range in the simulation.

What’s left out. Any revenue from the moonshots: Meta AI and business agents, Meta selling compute, frontier models beyond what Cloud sells, Gemini subscriptions, Waymo. The value of what AI defended rather than added, likely large for Search. Running costs of Alphabet’s non-Cloud moonshot compute, spending on AI researchers beyond Meta’s all-in cases, legal costs, and currency beyond what reported growth shows. The returns are on the AI program alone, not the companies. Monte Carlo: 8,000 draws per case with a fixed seed; the ranges are in the chart’s note. Model and data: scripts/packs/ai_payback.py in the site’s repository.