3-Scenario Framework
📊 Base Case (50% Probability)
- Key Variables: Stable macro, AI revenue scales to $3B+, HyperVault secures 75% of 100 MW target, BFSI/manufacturing stabilize.
- Outcome: Revenue grows 2–4% YoY (CC); margins 24.5–25.5% (FX/wage offset); EPS growth 8–10%. Dividend sustainability intact; HyperVault ROI emerges in 2–3 years.