013Can the cloud pay for the AI capex?
Before AI, both clouds were slowing: Azure from 50% growth in 2021 to 26% in mid-2023, AWS from 40% to 12%. Now Azure grows 43% and AWS 37%. We estimate AI accounts for about 26 of Azure’s 43 points of growth this year and 17 of AWS’s 33. Renting out compute takes a lot of capital, and so far each dollar has earned more at Amazon than at Microsoft: in 2026, about 40 cents a year of AI revenue for each dollar of AI capex already in service at Amazon, and 26 cents at Microsoft. Count only cloud revenue, charge all the AI capex, value the stakes in OpenAI and Anthropic at zero, and the spending through 2027 earns about 12.8% a year at Amazon and 3.0% at Microsoft. Both numbers turn on how quickly capex starts earning, and on two labs that don’t yet make money paying their bills. These are the middle of our ranges.
Both clouds bottomed in 2023; AI turned them back up
Revenue growth against the same quarter a year earlier. Azure is Microsoft’s “Azure and other cloud services” as reported at the time (fiscal 2024 as restated in August 2024); its fiscal year ends in June. On the narrower definition Microsoft adopted in September, the June 2026 quarter was 42%. Open dots are estimates: Azure 44% in both quarters (Microsoft guides 44–45% in constant currency on the new definition for the September quarter), AWS 32.5%, the middle of analysts’ 30–35% for the third quarter.
Data
| Growth on a year earlier | Q3 2021 | Q4 2021 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 | Q4 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Azure | 50% | 46% | 46% | 40% | 35% | 31% | 27% | 26% | 31% | 33% | 35% | 34% | 33% | 31% | 33% | 39% | 40% | 39% | 40% | 43% | 44% (est.) | 44% (est.) |
| AWS | 39% | 40% | 37% | 33% | 27% | 20% | 16% | 12% | 12% | 13% | 17% | 19% | 19% | 19% | 17% | 17% | 20% | 24% | 28% | 37% | 33% (est.) | 33% (est.) |
| Microsoft | — | — | — | — | — | — | — | — | — | — | 17% | 15% | 16% | 12% | 13% | 18% | 18% | 17% | 18% | 18% | 16% | 16% |
| Amazon | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 9% | 13% | 13% | 14% | 17% | 20% | 12% | 13% |
Calendar quarters. Microsoft’s total from Q1 2024 and Amazon’s from Q1 2025; the last two of each are estimates (Microsoft’s guidance midpoint and our +16%; Amazon’s third-quarter consensus and our +13%).
What changed
Microsoft. Azure’s growth fell from 50% in the quarter to September 2021 to 26% in the quarter to June 2023, as customers cut their cloud bills. It has climbed since, to 43% in the quarter to June 2026 (42% on the definition Microsoft now reports), and Microsoft guides 44–45% in constant currency for the quarter to September. Azure passed $100B of revenue in the year to June. Microsoft says demand still exceeds the capacity it can bring online and expects to roughly double that capacity in two years.
Amazon. AWS slowed from 40% at the end of 2021 to 12% in mid-2023. It grew about 17% in the first half of 2025, then 20%, 24%, 28% and, in the second quarter of 2026, 37%, its fastest in 18 quarters. Amazon says it won’t have enough capacity for all of 2026’s demand and expects the same in 2027. The whole market is moving: Synergy Research puts cloud infrastructure spending up 43% in the second quarter, with generative-AI services up 165%.
Microsoft said how much of Azure’s growth was AI, until AI was 16 points of it
Azure revenue growth against a year earlier, split into AI services and the rest. Through the quarter to March 2025 the split is Microsoft’s own; after that it is our estimate, at a 17% trend for the rest (lighter). Growth is as Microsoft first reported it, so the split adds up; the quarters to September and December 2026 are estimates.
Data
| Azure | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 | Q4 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Growth | 26% | 29% | 30% | 31% | 29% | 33% | 31% | 33% | 39% | 40% | 39% | 40% | 43% | 44% | 44% |
| AI points, Microsoft | 1 | 3 | 6 | 7 | 8 | 12 | 13 | 16 | — | — | — | — | — | — | — |
| AI points, our estimate | — | — | — | — | — | — | — | — | 20.3 | 21.2 | 20.8 | 21.9 | 26.2 | 28.5 | 28.8 |
| AI share of Azure | 5% | 6% | 8% | 9% | 10% | 14% | 16% | 19% | 21% | 25% | 27% | 29% | 34% | 37% | 39% |
AI services’ dollars follow from the points: in the quarter to December 2024 they added 13 points and grew 157%, so they were 8.3% of Azure a year earlier; the other quarters chain from their points. Before mid-2023 we put AI at 5% of Azure, what the chain gives for December 2022.
Microsoft’s points show AI rising from about 1 point of Azure’s growth in mid-2023 to 16 points by March 2025, when AI services were about 19% of Azure. The rest of Azure slowed as it did so, from 24 points of growth in the quarter to March 2024 to 17 a year later. Microsoft has since given only its AI business’s run-rate, which “surpassed an annual revenue run rate of $37 billion” in April 2026, Copilots included. At a 17% trend for the rest, AI adds about 20 points of Azure’s growth through 2025 and 26 by mid-2026, when it is about 34% of Azure. By the same chain, AI was already about 5% of Azure in 2022. Earlier capex paid for that, so for the returns we leave it, and its growth, out.
By our estimate AWS will spend about as much on capex this year as it takes in
Capex as a share of revenue. Microsoft: capex including finance leases, calendar years; 2026 is its April guide of about $190B, before it moved more data-center leases off capex (about $175B on the new basis). Amazon: cash capex plus property bought under finance leases; 2026 is its guide of about $220B plus about $4B of finance leases. AWS: its share of Amazon’s property additions applied to that capex; 2026 at our 75%. The ticks mark Microsoft’s and AWS’s 2019–23 intensity, the baseline we treat as non-AI (in the model it applies to no-AI revenue).
Data
| Capex | 2023 | 2024 | 2025 | 2026E |
|---|---|---|---|---|
| Microsoft, $B | 41 | 76 | 118 | 190 |
| Microsoft, share of revenue | 18% | 29% | 39% | 53% |
| Amazon, $B | 49 | 79 | 131 | 224 |
| Amazon, share of revenue | 8% | 12% | 18% | 27% |
| AWS, $B | 25 | 49 | 89 | 168 |
| AWS, share of its revenue | 28% | 45% | 69% | 99% |
AWS capex as a share of its revenue, 2019–25: 2019 33%, 2020 29%, 2021 31%, 2022 34%, 2023 28%, 2024 45%, 2025 69%.
The backlogs say the demand is there, and that much of it is two labs
Contracted revenue not yet recognized, end of quarter, $B. Microsoft: commercial remaining performance obligation, which also covers Microsoft 365 and other commercial contracts; at the end of 2025, 45% of it was OpenAI’s. AWS: Amazon’s performance obligations, primarily AWS; by our arithmetic, OpenAI’s $138B and Anthropic’s more than $100B of commitments make up about half.
Data
| $B | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Microsoft commercial RPO | 224 | 212 | 222 | 235 | 269 | 259 | 298 | 315 | 368 | 392 | 625 | 627 | 678 |
| AWS backlog | — | — | — | — | 156.6 | 164 | — | 189 | 195 | 200 | 244 | 364 | 496 |
AWS’s figures for June 2024 and December 2025 are from the calls, the rest from Amazon’s filings; its end-2024 figure isn’t in our sources.
Is growth accelerating?
Yes, at both, and capacity is the limit. Azure grew 39–40% for four quarters, then 43%, and Microsoft guides 44–45%. AWS has accelerated for five straight quarters. Microsoft’s commercial backlog reached $678B in June, up 84%; excluding OpenAI it grew 25%, and all of the quarter’s increase came from customers other than the frontier labs. AWS’s went from $195B to $496B in a year, with an average remaining life of 6.4 years, after OpenAI added $100B of commitments and Anthropic more than $100B.
By our estimate AI adds about $39B to Azure this year and $31B to AWS
Revenue against a no-AI trend. Azure’s follows Microsoft’s own split of AI and the rest in 2023 and 2024, with the AI Azure already had in 2022 kept on the no-AI side; AWS’s starts from 2023. The gap is above-trend revenue; we credit AI with 90% of it from 2025 (at AWS, from 2024). 2026 and 2027 are estimates (dashed): 2027 is what the capacity bought through 2027 can rent for, as in our base case. Choose the business and the no-AI trend.
Data
| Base case, $B | 2024 | 2025 | 2026E | 2027E |
|---|---|---|---|---|
| Azure: revenue | 62 | 86 | 122 | 179 |
| Azure: no-AI trend | 57 | 67 | 79 | 92 |
| Azure: from AI | 5 (8%) | 17 (20%) | 39 (32%) | 79 (44%) |
| Azure: AI points of growth | 9.0 | 19.2 | 26.5 | 32.0 |
| AWS: revenue | 108 | 129 | 171 | 242 |
| AWS: no-AI trend | 104 | 119 | 136 | 156 |
| AWS: from AI | 3 (3%) | 9 (7%) | 31 (18%) | 78 (32%) |
| AWS: AI points of growth | 3.6 | 5.1 | 17.3 | 27.4 |
How we split AI from trend
Both trends are checked against what the companies themselves disclose. Azure, 17% a year from 2025: by Microsoft’s own split, Azure outside AI grew about 24% in 2024 and was down to 19% by early 2025. At 17%, Azure’s AI services ran at about $30B a year in early 2026; add the Copilots and that fits Microsoft’s AI run-rate of more than $37B in April. AWS, 14.5%: it grew 13% in 2023 and 19% in 2024, when AI was a small business. At 14.5%, AWS’s AI revenue ran at about $20B a year in the first quarter of 2026 and $32B in the second; Amazon says it was “over $15 billion in Q1 2026” and above $25B in the second quarter. Much above 16%, our method falls short of Amazon’s own figures, so the simulation drops draws that do. The rest of each gap we leave to things that aren’t AI.
At these settings AI adds 19 points to Azure’s growth in 2025 and 26 in 2026, 32% of this year’s revenue, and 5 and 17 points to AWS’s, 18%. 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. Microsoft’s Copilots aren’t counted: Microsoft 365’s commercial cloud revenue has grown 14–16% a year in constant currency since mid-2024, no faster than before Copilot.
From the cloud alone, Amazon’s AI capex clears 10%; Microsoft’s falls well short
Internal rate of return on AI capex with the stakes in OpenAI and Anthropic, and each company’s own models and assistants, at zero. Every dollar of capex above the pre-buildout intensity is charged. 2027 capex is our estimate: $225B at Microsoft on its old lease definition, $290B at Amazon with 75% to AWS. All-in adds the cash put into the labs (Amazon $68B, Microsoft about $14B), half of Microsoft’s neocloud contracts (the half we assume serves its own teams, about $38B over 2026–33) and running costs for the share of the fleet that doesn’t rent to customers. The line is a 10% hurdle.
Data
| Microsoft: IRR by no-AI trend and margin | Capex through 2026 | + 2027 | Through 2026, all-in | + 2027, all-in |
|---|---|---|---|---|
| 14% trend, 50% margin | 1.9% | 0.7% | −1.2% | −1.6% |
| 14% trend, 60% margin | 6.1% | 5.1% | 2.9% | 2.7% |
| 14% trend, 70% margin | 9.9% | 9.0% | 6.5% | 6.5% |
| 17% trend, 50% margin | 0.0% | −1.3% | −3.0% | −3.6% |
| 17% trend, 60% margin | 4.1% | 3.0% | 0.9% | 0.7% |
| 17% trend, 70% margin | 7.8% | 6.8% | 4.5% | 4.4% |
| 20% trend, 50% margin | −2.1% | −3.6% | −5.1% | −5.8% |
| 20% trend, 60% margin | 2.0% | 0.8% | −1.1% | −1.6% |
| 20% trend, 70% margin | 5.5% | 4.5% | 2.3% | 2.1% |
| Amazon: IRR by no-AI trend and margin | Capex through 2026 | + 2027 | Through 2026, all-in | + 2027, all-in |
|---|---|---|---|---|
| 13% trend, 50% margin | 12.1% | 11.2% | 5.3% | 6.8% |
| 13% trend, 60% margin | 17.5% | 16.6% | 9.6% | 11.4% |
| 13% trend, 70% margin | 22.7% | 21.8% | 13.7% | 15.7% |
| 14.5% trend, 50% margin | 8.7% | 7.8% | 2.5% | 3.8% |
| 14.5% trend, 60% margin | 13.6% | 12.8% | 6.5% | 8.1% |
| 14.5% trend, 70% margin | 18.3% | 17.5% | 10.2% | 12.1% |
| 16% trend, 50% margin | 4.8% | 4.0% | −0.8% | 0.4% |
| 16% trend, 60% margin | 9.3% | 8.5% | 3.0% | 4.4% |
| 16% trend, 70% margin | 13.5% | 12.8% | 6.4% | 8.1% |
| Microsoft: one change from the base, capex through 2027 | IRR |
|---|---|
| Base: capex through 2027 | 3.0% |
| Capex earns from one quarter after it’s spent, not two | −1.3% |
| Capex earns from three quarters after | 7.5% |
| Cash margin 50% instead of 60% | −1.3% |
| Cash margin 70% | 6.8% |
| No-AI trend 14% | 5.1% |
| No-AI trend 20% | 0.8% |
| Second half of 2026 up 42% | 2.5% |
| Second half of 2026 up 46% | 3.5% |
| 2027’s capacity rents for 20% less | 1.3% |
| No fade in revenue per unit of capacity | 6.9% |
| Revenue per unit fades 5% a year | −1.3% |
| Replace 90% of the fleet, not 75% | 1.5% |
| Horizon 2035 instead of 2040 | −3.0% |
| Labs pay half their bills from 2028 | −6.0% |
| Charge the cash put into the labs, stakes at zero | 2.4% |
| No Azure AI revenue on rented capacity | 5.6% |
| 15% of it on rented capacity | 1.7% |
| Count the Copilots’ revenue too | 6.0% |
| 2027 capex $255B | 2.9% |
| Amazon: one change from the base, capex through 2027 | IRR |
|---|---|
| Base: capex through 2027 | 12.8% |
| Capex earns from one quarter after it’s spent, not two | 6.2% |
| Capex earns from three quarters after | 20.3% |
| Cash margin 50% instead of 60% | 7.8% |
| Cash margin 70% | 17.5% |
| No-AI trend 13% | 16.6% |
| No-AI trend 16% | 8.5% |
| Second half of 2026 up 30% | 11.4% |
| Second half of 2026 up 35% | 14.2% |
| 2027’s capacity rents for 20% less | 10.4% |
| No fade in revenue per unit of capacity | 16.6% |
| Revenue per unit fades 5% a year | 8.8% |
| Replace 90% of the fleet, not 75% | 11.6% |
| Horizon 2035 instead of 2040 | 8.2% |
| Labs pay half their bills from 2028 | 7.2% |
| Charge the cash put into the labs, stakes at zero | 8.6% |
| AWS takes 85% of capex, not 75% | 11.8% |
| 2027 capex $330B | 12.7% |
How the return is counted
Returns. Cloud revenue needs capacity, so after 2026 we tie AI revenue to it. We assume capex starts earning two quarters after it is spent: servers earn within weeks of landing, data centers a year or more after work starts. On that basis each dollar of incremental capex brought in about 40 cents a year of AI revenue at Amazon in 2026 and 26 cents at Microsoft. Microsoft’s is lower, probably because more of its capex has gone into things Azure’s revenue doesn’t show: its own models and Copilots, capacity for OpenAI’s research, and data-center sites ahead of use. At Microsoft we also leave out the 10% of Azure’s AI revenue we estimate runs on capacity it rents from neoclouds (it paid CoreWeave about $3.4B in 2025), and that capacity’s cost. Each dollar of capacity keeps renting at that rate, less 2.5% a year as compute gets cheaper, at a 60% cash margin before depreciation. That is a little above AWS’s 52% (operating income plus depreciation) in 2025; AWS’s operating margin was 39% in the second quarter of 2026, up from 33% a year earlier.
Costs. All capex above a pre-buildout intensity: 14% of Microsoft’s no-AI revenue (its 2019–23 average, finance leases included) and 31% of AWS’s, about $449B at Microsoft and $367B at Amazon over 2023–27. Microsoft’s 2026 capex is its April guide, $190B, before it moved more data-center leases off capex. Servers, 60% of capex (Microsoft has said half to two-thirds), are replaced every 6 years at Microsoft and 5 at Amazon, at 75% of their cost, for the 75% of the fleet that rents to customers. Servers get bonus depreciation for tax (100% since 2025), data centers go over 20 years. Nothing is counted after 2040, though the data centers will still stand.
Results. Through 2026: 13.6% at Amazon, 4.1% at Microsoft. Adding 2027’s build: 12.8% and 3.0%, paid back in 2033 and 2037. The cloud’s return barely depends on whether 2027 is spent, since new capacity earns what the old does as long as it rents at today’s rates; if 2027’s rents for 20% less, the returns fall to 10.4% and 1.3%. The biggest unknown is how long capex takes to start earning, because that sets how much each dollar in service earns today. If capex earns from one quarter after it is spent, more of it is already in service, each dollar earns less, and the returns fall to 6.2% at Amazon and −1.3% at Microsoft; from three quarters, they rise to 20.3% and 7.5%. Every ten points of margin move the returns four to five points. On the same question, Meta’s ads return about 18% and Alphabet’s ads and Cloud 13% (pack 011).
Payback comes in 2033 at Amazon and 2037 at Microsoft
Cumulative after-tax cash flow of each AI program, $B: AI’s share of cloud cash profit, less incremental capex, server replacements and tax; capex through 2027. Dashed: all-in, with the cash put into the labs, running costs for the fleet that doesn’t rent out and, at Microsoft, half its neocloud contracts. The dots mark payback.
Data
| Microsoft, capex through 2027, $B | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AI’s cash profit | 0.0 | 0.3 | 2.6 | 9.0 | 21.3 | 42.4 | 63.9 | 65.5 | 63.8 | 62.2 | 60.7 |
| Incremental capex | 0.0 | 9.4 | 39.6 | 77.8 | 146.1 | 176.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Server replacements | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 13.4 | 26.3 | 49.3 |
| Tax (negative: a saving) | 0.0 | -0.8 | -2.3 | -7.8 | -13.5 | -13.5 | 10.0 | 9.8 | 7.9 | 5.1 | 0.5 |
| Cash flow | 0.0 | -8.3 | -34.7 | -61.1 | -111.3 | -120.3 | 53.8 | 52.5 | 42.6 | 30.8 | 10.9 |
| Amazon, capex through 2027, $B | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AI’s cash profit | 0.0 | 0.0 | 2.0 | 5.3 | 18.6 | 46.7 | 78.5 | 81.3 | 79.3 | 77.3 | 75.3 |
| Incremental capex | 0.0 | 0.0 | 16.6 | 52.1 | 126.0 | 172.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Server replacements | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.6 | 17.6 | 42.5 | 58.2 |
| Tax (negative: a saving) | 0.0 | 0.0 | -0.7 | -4.6 | -10.1 | -10.4 | 12.0 | 11.5 | 9.2 | 4.7 | 1.7 |
| Cash flow | 0.0 | 0.0 | -13.9 | -42.2 | -97.3 | -115.2 | 66.5 | 64.2 | 52.4 | 30.1 | 15.5 |
If the labs can’t pay, Microsoft’s return goes negative and Amazon’s drops below 10%
Internal rate of return on AI capex through 2027 if, from 2028, OpenAI and Anthropic pay only part of their bills, and the capacity they stop paying for is re-let at half the price. We put the labs at 80% of Azure’s AI revenue and 50% of AWS’s. Dashed: all-in. The chart stops at −20%; the labels give the values below it.
Data
| Share of the labs’ bills paid from 2028 | 100% | 75% | 50% | 25% | 0% |
|---|---|---|---|---|---|
| Microsoft | 3.0% | −0.9% | −6.0% | −13.8% | −42.4% |
| Microsoft, all-in | 0.7% | −3.3% | −8.3% | −16.3% | −43.1% |
| Amazon | 12.8% | 10.1% | 7.2% | 4.0% | 0.4% |
| Amazon, all-in | 8.1% | 5.8% | 3.2% | 0.3% | −3.0% |
Two customers, and two stakes
The labs are much of the AI revenue. Microsoft says nearly 90% of Microsoft Cloud’s $214B of revenue in fiscal 2026 came from customers other than frontier-model companies. That leaves the labs about $22–26B, against our estimate of about $29B for all of Azure’s AI revenue that year, so we put them at 80% of it; OpenAI was 45% of Microsoft’s commercial backlog at the end of 2025. At Amazon, OpenAI’s and Anthropic’s commitments are about half the backlog, and we use 50%. The labs pay with money they raise: OpenAI’s own plan has it burning about $278B of cash over 2026–30 (pack 004), though both labs’ revenue is compounding fast (pack 008). If from 2028 they paid only half their bills, and the capacity they left were re-let at half price, Microsoft’s return through 2027 would fall to −6.0% and Amazon’s to 7.2%.
The stakes are where the payoff might be. This pack counts them at zero. Amazon carried its Anthropic notes and preferred stock at about $190B at the end of June, against $18B invested, and has booked about $80B of pre-tax gains on them since early 2025; it has also put $50B into OpenAI, which committed another $100B to AWS. Microsoft’s roughly 27% of OpenAI was valued at about $135B in October 2025; OpenAI has since raised money at $852B. Charge the cash put into the labs and value the stakes at nothing, and the returns through 2027 are 8.6% at Amazon and 2.4% at Microsoft; all-in, with running costs and Microsoft’s neocloud contracts too, 8.1% and 0.7%. Count the stakes at their marks and the AI build has already paid for a good part of itself, on paper.
Amazon’s build clears 10% in about two-thirds of our draws; Microsoft’s in fewer than one in ten
Internal rate of return across 8,000 draws, each assumption uniform across its range, centered on the base case: the no-AI trend (Azure 14–20%, AWS 13–16%), AI’s share of the gap (80–100%), the lag from capex to revenue (one to three quarters), growth in the second half of 2026 (Azure 42–46%, AWS 30–35%), the share of Azure’s AI revenue on rented capacity (5–15%), the cash margin (50–70%), the fade in revenue per unit of capacity (0–5% a year), the share of the fleet that rents to customers (60–90%), the capex baseline (Microsoft 12–16%, AWS 28–34%), 2027 capex ($195–255B Microsoft, $250–330B Amazon), AWS’s share of Amazon’s capex (65–85%), server life (Microsoft 5–7 years, Amazon 4–6), replacement cost (60–90%), all-in running costs (2–4%) and, in the labs rows, the share of the labs’ bills paid from 2028 (50–100%) and their share of AI revenue (Microsoft 65–95%, Amazon 35–65%). AWS draws that contradict Amazon’s own AI run-rates are dropped (3% of them). Fixed: tax rates, the horizon, 2026 capex, the server share of capex (60%), what new capacity rents for (today’s rate) and the re-let price (half). Bars run from the 10th to the 90th percentile; the dot is the median.
Data
| Case | Clears 10% | Clears 0% | 10th pct | Median | 90th pct |
|---|---|---|---|---|---|
| Microsoft, capex through 2026 | 10% | 76% | −3.2% | 3.6% | 10.1% |
| Microsoft, plus 2027 | 8% | 72% | −4.0% | 3.0% | 9.5% |
| Microsoft, plus 2027, all-in | 3% | 55% | −6.2% | 0.7% | 7.1% |
| Microsoft, plus 2027, labs pay 50–100% | 3% | 45% | −10.1% | −0.7% | 6.8% |
| Amazon, capex through 2026 | 69% | 98% | 5.0% | 13.4% | 22.2% |
| Amazon, plus 2027 | 64% | 97% | 3.8% | 12.5% | 21.4% |
| Amazon, plus 2027, all-in | 36% | 91% | 0.2% | 7.8% | 15.6% |
| Amazon, plus 2027, labs pay 50–100% | 49% | 92% | 0.8% | 9.8% | 19.0% |
When does the cash come back?
AI capex through 2027 clears a 10% return in 64% of our draws for Amazon and 8% for Microsoft, and clears zero in 97% and 72%. All-in, it clears 10% in 36% and 3%. The medians, 12.5% and 3.0%, sit within a point of the base case. Andy Jassy’s case is that the returns come later: “The FCF and ROIC for these investments are cumulatively quite attractive a couple years after being in service.” Amazon’s free cash flow was −$7.6B over the twelve months to June. Microsoft’s was $19.6B in the June quarter, down 23% on a year earlier, and it guides capex up again in fiscal 2027.
What to watch
Microsoft, October 28. Azure against the 44–45% guide, now on the narrower definition; capex against “over $50 billion” for the quarter and any figure for fiscal 2027; whether the backlog keeps growing outside OpenAI.
Amazon, October 29. AWS against analysts’ 30–35%; capex against $220B for the year and a first word on 2027; the backlog after the OpenAI and Anthropic expansions; the AI run-rate, last above $25B.
The labs’ funding. OpenAI’s next round and Anthropic’s IPO decide whether the bills behind half of AWS’s backlog, and most of Azure’s AI revenue, get paid. In our base case a lab dollar is worth the same as any other; the labs chart shows what happens when it isn’t.
What this is anchored on
No-AI trends, AI’s share of above-trend revenue, the lag, the second half of 2026, 2027 capex, margins, replacement, rented capacity, the labs’ share of AI revenue, timing of the all-in costs and the returns are our estimates, built from the sources below.
| Item | Data point | Source |
|---|---|---|
| Microsoft FY26 Q4 | Revenue $90.0B, +18%, and $331.8B for the fiscal year; Azure and other cloud services +43%; Azure revenue passed $100B for the first time; free cash flow $19.6B, down 23% | Microsoft FY26 Q4 results (8-K), Jul 29 |
| Microsoft FY26 Q4 call | Capex $41B, about two-thirds short-lived assets (GPUs and CPUs), including $5.6B of finance leases; data-center useful life extended from 15 to 25 years, so more future data-center leases will be operating leases, outside capex; calendar 2026 capex about $175B on that basis, plans otherwise unchanged; fiscal Q1 2027: Azure about 45% in constant currency, capex over $50B; commercial RPO $678B, +84%, +25% excluding OpenAI, all of the quarter’s increase from customers outside frontier-model companies; Microsoft Cloud gross margin 65%; over 30M paid Microsoft 365 Copilot seats; demand exceeds capacity; capacity to roughly double in two years | Microsoft FY26 Q4 call, via The Motley Fool |
| Microsoft FY26 Q4 call | Nearly 90% of fiscal 2026 Microsoft Cloud revenue came from customers outside frontier-model companies; a $3.2B gain from the Anthropic investment | MarketBeat, Jul 29 |
| Microsoft, Sep 2026 | Azure revenue in dollars on a narrower definition: fiscal 2025 $72.6B (quarters $16.0B, $17.3B, $18.5B, $20.7B), fiscal 2026 $101.9B ($22.4B, $24.1B, $26.0B, $29.4B); June 2026 quarter +42% on this basis; fiscal Q1 2027 guide 44–45% in constant currency | Microsoft FY27 segments and metrics (8-K), Sep 2026 |
| Microsoft FY26 Q3 | AI business “surpassed an annual revenue run rate of $37 billion”, up 123% | Microsoft FY26 Q3 results (8-K), Apr 29 |
| Microsoft FY26 Q3 call | Capex $31.9B; calendar 2026 capex about $190B, including about $25B from higher component prices | Sherwood News, Apr 30 |
| Microsoft FY26 Q2 call | “Approximately 45% of our commercial RPO balance is from OpenAI,” of $625B | Microsoft FY26 Q2 call, via roic.ai |
| Microsoft AI points | Azure growth included 13 points from AI services, which grew 157% (December 2024 quarter) | Microsoft FY25 Q2 call, via MarketBeat |
| Microsoft AI points | 16 points from AI services in the March 2025 quarter | Microsoft FY25 Q3 call, via MarketBeat |
| Microsoft AI points | Roughly 12 points from AI services in the September 2024 quarter, “similar to last quarter” | Microsoft FY25 Q1 call, via Nasdaq |
| Microsoft AI points | 8 points in the June 2024 quarter; 7 and 6 in the March 2024 and December 2023 quarters; roughly 3 in September 2023 and 1 in June 2023 | Microsoft earnings calls, Jul 2023–Jul 2024 |
| Microsoft FY24 recast | Azure growth for fiscal 2024 restated to 31%, 33%, 35% and 34% by quarter | Microsoft metric recast (8-K), Aug 2024 |
| Microsoft capex | Capex including finance leases by quarter, $6.6B (September 2022) to $41B (June 2026); finance leases $11.1B, $6.7B, $4.7B and $5.6B in the quarters of fiscal 2026, mostly for large data-center sites | Microsoft earnings calls, fiscal 2023–26 |
| Microsoft baseline | Cash capex from $13.9B in fiscal 2019 to $28.1B in fiscal 2023, about 12% of revenue; in fiscal 2023, $31.9B including finance leases. Our 14% baseline adds finance leases | Microsoft results and calls, fiscal 2019–23 |
| Microsoft leases | Data-center leases signed but not yet commenced of $329.1B at June 30, 2026, starting from fiscal 2027 through fiscal 2033 | btw.media, on the fiscal 2026 10-K |
| Microsoft–OpenAI | Microsoft holds about 27% of OpenAI Group PBC, valued at about $135B; OpenAI contracted an incremental $250B of Azure services; Microsoft loses its right of first refusal on compute | Microsoft, Oct 28, 2025 |
| Microsoft–OpenAI | Microsoft stops paying OpenAI a revenue share; OpenAI’s payments to Microsoft continue through 2030 under a cap; Microsoft’s license becomes non-exclusive | OpenAI, Apr 27 |
| Microsoft–OpenAI | $13B of funding commitments to OpenAI, $11.8B funded at Mar 31, 2026 | Microsoft 10-Q, quarter to Mar 31 |
| Microsoft–Anthropic | Anthropic committed to buy $30B of Azure compute; Microsoft to invest up to $5B in Anthropic | Microsoft, Nov 18, 2025 |
| Microsoft neoclouds | Dedicated GPU capacity for Microsoft worth about $17.4B through 2031, up to about $19.4B with additional services | Nebius (6-K), Sep 2025 |
| Microsoft neoclouds | A five-year, $9.7B AI cloud contract with Microsoft | IREN (8-K), Nov 2025 |
| Microsoft neoclouds | Neocloud contracts above $60B: Nscale about $23B, Nebius up to $19.4B, IREN $9.7B, Lambda and CoreWeave; mostly five-year terms | Introl, citing Bloomberg, Nov 2025 |
| Microsoft neoclouds | The Nebius capacity is for Microsoft’s internal teams building models and a consumer assistant | Tom’s Hardware, citing Bloomberg, Oct 2025 |
| CoreWeave | About 67% of 2025 revenue of $5.1B came from Microsoft | CoreWeave 10-K, 2025 |
| Amazon Q2 2026 | AWS revenue $42.2B, +37% (36.7%), operating income $16.6B; “Exceeded a $25 billion annual revenue run rate for AWS’s AI business”, and the same for Amazon’s chips business; Q3 guidance: revenue $197–202B, operating income $22.5–26.5B; free cash flow −$7.6B over twelve months | Amazon Q2 2026 results (8-K), Jul 30 |
| Amazon Q2 2026 | Performance obligations, primarily AWS, about $496B with a 6.4-year average remaining life; OpenAI expanded its $38B commitment by $100B over 8 years, Anthropic its own by more than $100B over 10 years; $50B invested in OpenAI ($21.3B of it after June 30); $8B of Anthropic notes plus $10B of preferred, carried at about $190B | Amazon 10-Q, quarter to Jun 30 |
| Amazon Q2 2026 call | Cash capex $53.1B in the quarter; about $220B for 2026, up from about $200B on the higher cost of memory; “we will still not have enough capacity to meet all the demand we have in 2026”, and likely the same in 2027 | Amazon Q2 2026 call, via The Motley Fool |
| Amazon letter | “AWS’s AI revenue run rate is over $15 billion in Q1 2026”; “The FCF and ROIC for these investments are cumulatively quite attractive a couple years after being in service” | Andy Jassy, 2025 letter to shareholders, Apr 9 |
| Amazon Q1 2026 | AWS revenue $37.6B, +28%; chips business above a $20B run-rate; backlog about $364B | Amazon Q1 2026 results (8-K), Apr 29 |
| Amazon 2025 | AWS revenue $128.7B, operating income $45.6B; 2025 cash capex $128.3B; about $200B of capex planned for 2026 | Amazon Q4 2025 results, Feb 5 |
| Amazon segments | AWS net additions to property and equipment $24.8B, $53.3B and $96.5B in 2023–25; AWS depreciation and amortization $21.5B in 2025 | Amazon 10-K, 2025 (segment note) |
| Amazon segments | AWS net additions to property and equipment $13.1B, $16.5B, $22.0B and $27.8B in 2019–22 | Amazon 10-Ks, 2020 and 2022 (segment notes) |
| Amazon servers | Useful life of a subset of servers and networking equipment cut from six to five years from January 2025 | Amazon 10-K, 2024 |
| Amazon–OpenAI | $15B invested, $35B more on conditions; the $38B AWS agreement expanded by $100B over 8 years, about 2 GW of Trainium | OpenAI, Feb 27 |
| Amazon–Anthropic | Anthropic commits more than $100B over ten years to AWS, up to 5 GW; Amazon invests $5B, up to $20B more | Anthropic, Apr 20 |
| AWS Q3 | Analysts expect AWS growth of 30% to 35% in the third quarter; Amazon reports October 29 | Benzinga, Oct 22 |
| Microsoft FY27 Q1 | Results after the close on October 28 | Microsoft, via Finviz |
| Cloud market | Q2 2026 cloud infrastructure spending $143.4B, +43%, the fastest in eight years; GenAI-specific services +165% | Synergy Research, Jul 30 |
| OpenAI | Plan of July 2026: negative free cash flow of about $278B over 2026–30 | FT, via Reuters, Sep 18 |
| OpenAI | Round closed March 31 at $122B and an $852B valuation | TechCrunch, Mar 31 |
| Anthropic | At least $518B of compute commitments over about a decade, including Amazon $110B and Microsoft $31.4B | Reuters, on the draft prospectus, via Zawya |
| History | Microsoft quarterly revenue, Azure growth, capex and RPO, fiscal 2022–26; AWS quarterly revenue 2019–2026 | Microsoft and Amazon earnings releases and filings |
Method
Clock. Reported through June 2026: Microsoft’s fiscal 2026 and Amazon’s second quarter, both mapped to calendar years. Azure’s revenue is Microsoft’s new dollar series for fiscal 2025–26; earlier quarters are backed out from the growth it reported. The second half of 2026: Azure up 44% and AWS up 32.5%. Capex 2026: Microsoft $190B (its guide before the lease change), Amazon $220B plus finance leases with 75% to AWS; 2027 our estimates.
AI’s share. Azure: AI services as Microsoft split them through March 2025, less the AI Azure already had in 2022 grown with the rest of Azure; after that, 90% of revenue above a 17% trend. AWS: 90% of revenue above 2023’s revenue grown at 14.5% a year, consistent with Amazon’s AI run-rates. Trends hold through 2027 and fade to 6% by 2035.
Returns. Cash flows from 2022 to 2040, no terminal value. In: AI revenue at a 60% cash margin. Through 2026 it is the estimate above (at Microsoft, less the 10% we put on rented capacity); after that, each dollar of incremental capex earns what 2026’s AI revenue implies per dollar of capex then in service (26 cents at Microsoft, 40 cents at Amazon), from two quarters after it is spent, fading 2.5% a year. Out: capex above 14% of Microsoft’s no-AI revenue and 31% of AWS’s; servers, 60% of capex, replaced every 6 or 5 years at 75% of their cost for the 75% of the fleet that rents to customers; cash tax at 19% and 17%, with servers getting first-year bonus depreciation (80% in 2023, 60% in 2024, 100% since; the rest over five years) and data centers over 20 years, losses offsetting other income. All-in adds the cash put into the labs (Amazon: $8B of Anthropic notes over 2023–25, $10B of preferred and $50B into OpenAI in 2026; Microsoft: about $9B of its 2023 OpenAI commitment over 2023–25, our timing, and up to $5B into Anthropic), half of Microsoft’s neocloud contracts (about $75B over 2026–33, our timing), and running costs of 3% a year of the cost of the fleet that doesn’t rent to customers, while its servers last. The labs cases cut the labs’ payments from 2028 and re-let what they stop paying for at half price. The base case is the middle of every range in the simulation.
What’s left out. The stakes in OpenAI and Anthropic, and OpenAI’s revenue share to Microsoft. Microsoft’s Copilots (6.0% if counted at $7–10B a year), Amazon’s use of AI in retail and ads, and every company model or assistant. Operating leases Microsoft signs from fiscal 2027 sit outside its reported capex; our 2026–27 figures keep the old definition. Monte Carlo: 8,000 draws per case with a fixed seed. Model and data: scripts/packs/cloud_payback.py in the site’s repository.