Technology Value Calculator
Model the financial impact of deploying our technology portfolio on datacenter economics
Annual Revenue
$252.0M+$168.0M
Baseline: $84.0M
Energy Cost (5yr)
$189.2M$-82.3M
Baseline: $271.6M
Annual NOI
$188.5M+$168.8M
Baseline: $19.6M
Asset Value (12x NOI)
$2.26B+$2.03B
Baseline: $235.3M
Facility Parameters
50 MW
140 $/kW/mo
$0.080/kWh
8000 $/kW
5 years
Technology Portfolio
Low PUE Modular Infrastructure
Advanced cooling and power distribution modules achieving best-in-class PUE
1.08
Compute Capacity Optimization
Software-defined infrastructure that increases effective compute capacity per rack
3 x
Workload Orchestration & Utilization
AI-driven workload scheduling and resource orchestration maximizing utilization
85%
Revenue & NOI Projection — Baseline vs. Enhanced
Industry Baseline
| PUE | 1.55 |
| Utilization | 30% |
| Effective Compute | 15.0 MW |
| Annual Revenue | $84.0M |
| Energy Cost (5yr) | $271.6M |
| Annual NOI | $19.6M |
| Asset Value | $235.3M |
With Technology Portfolio
| PUE | 1.0830% lower |
| Utilization | 85%+55pp |
| Effective Compute | 127.5 MW3.0x density |
| Annual Revenue | $252.0M+200.0% |
| Energy Cost (5yr) | $189.2M$82.3M saved |
| Annual NOI | $188.5M+861.1% |
| Asset Value | $2.26B |
Total Value Created by Technology Portfolio
Energy Savings
$82.3M
Over 5 years
Revenue Uplift
$840.0M
Over 5 years
Asset Value Increase
$2.03B
At 12x NOI multiple
PUE Improvement
9%
$82M
Compute Capacity
55%
$504M
Utilization Optimization
36%
$336M
Investor Summary
Total CapEx Required
$400.0M
Asset Value at Year 5
$2.26B
Value Multiple on CapEx
5.7x
Technology Premium over Baseline
$2.03B
Projections based on 50 MW facility at $140/kW/mo over 5 years. Industry baseline assumes 1.55 PUE, 30% utilization. Asset valued at 12x annual NOI.