COMPUTE-RV · domino map · who holds each generation's residual risk · 2026-08-11
The index prices the chips; this map prices the chain of balance sheets stacked on them. Credit holds the paper, equity holds the fleets — and when a generation's ceiling reprices, the loss lands in this exact order.
The GPU-backed lending complex is overwhelmingly collateralised by one generation band — the same band the frontier roll hits hardest.
The newest fleets are financed at 100% retention marks — every point the B200 curve gives up flows straight to these balance sheets.
$434bn of purchases against $149bn of depreciation in four quarters — the gap between book life and this curve sits inside reported earnings.
The index gives the trigger a number: a 1.7x frontier step cuts composite retention from 74.4% to 43.7%, and the H100 mark from 72.0% to 42.3%. This page maps where that repricing lands.
The order of impact is structural. First, secondary prints gap to the new ceiling — dealers mark used Hopper down within weeks. Second, collateral coverage on GPU-backed facilities compresses: the sector carries more than $20bn of debt secured by fleets whose appraised values follow exactly the curve this index publishes. Advance rates and reserve tests built on six-year useful lives meet a market that just shortened them. Third, the equity of fleet owners absorbs what the collateral tests don't — neocloud equity is a leveraged claim on residual value. Fourth, and slowest, the hyperscaler P&L: depreciation schedules catch up to economic life through impairments and shortened useful-life estimates, the way Amazon already shortened a server subset in 2025.
Hyperscalers moved from self-funding to raising incremental debt equal to 32% of capex — so even the deepest balance sheets now transmit some of this into credit markets rather than absorbing all of it in equity.
When the print moves, read this page top to bottom: the further down the table the exposure sits, the longer the lag between the index repricing and the holder recognising it.
Generation attribution is an ANTIKYTHERA judgment on sourced facts: facilities attach to the generation band of the collateral fleet at financing. Src numbers resolve in the Sources section below.
| Entity | Ticker | Channel | Generation | Exposure | Size | Src |
|---|---|---|---|---|---|---|
| CoreWeave | CRWV | Equity + Credit | Hopper core, Blackwell adds | Largest independent Hopper fleet; ~$24bn of GPU-backed facilities outstanding across five vintages | ~$24bn debt stack | 1, 2, 3, 4, 5 |
| Blackstone | BX | Credit | Hopper | Led $7.5bn (2024) and co-led $2.3bn (2023) facilities collateralised by Hopper fleets — its largest-ever commitment to a new loan | lead, $9.8bn facilities | 1, 2 |
| Magnetar | private | Credit | Hopper | Led 2023 facility, co-led 2024; earliest and most concentrated GPU-credit book | co-lead, $9.8bn facilities | 1, 2 |
| BlackRock / PIMCO / Carlyle / Coatue / CDPQ / DigitalBridge / Eldridge / Great Elm | various | Credit | Hopper | Participants across the 2023-24 CoreWeave facilities; syndicate widened further in the 2026 IG deal | participations | 1, 2, 3 |
| Lambda | private | Credit (ABS) | Hopper + Blackwell | First GPU ABS: Macquarie-led SPV holding H100/H200/Blackwell chips and their rental cash flows | ~$0.5bn ABS | 6 |
| Macquarie | MQG.AX | Credit | Hopper + Blackwell | Structured and led the Lambda GPU ABS | ~$0.5bn led | 6 |
| Crusoe | private | Credit | Hopper | GPU-backed debt against energy-sited H100/H200 clusters | ~$0.4bn | 7 |
| Nebius | NBIS | Equity | Hopper core, Blackwell adds | Listed neocloud running H100/H200 with GB200/300 clusters arriving; equity carries fleet residual risk | fleet on balance sheet | 13 |
| IREN | IREN | Equity + Credit | Blackwell | >50k B300s ordered, fleet to 150k GPUs; $9.3bn raised incl. $3.6bn DDTL (<6%) and ~$1.9bn Microsoft prepayment | $9.3bn funding | 8 |
| Microsoft | MSFT | Equity | Hopper + Blackwell | ~$175bn 2026 capex; least residual-exposed — largest-customer GPU contracts run the asset's full useful life | ~$175bn capex 2026 | 10, 11 |
| Amazon / Alphabet / Meta | AMZN / GOOGL / META | Equity | Hopper + Blackwell | Combined ~$545-570bn 2026 capex guides on 5-6yr depreciation schedules; the useful-life gap sits in their P&L | >$545bn capex 2026 | 9, 10 |
| Oracle | ORCL | Equity + Credit | Blackwell | Most levered hyperscaler buildout: negative $24bn FCF, $219bn liabilities, $40bn new financing planned | $40bn new financing | 11 |
The same handful of private-credit names — Blackstone, Magnetar, BlackRock, PIMCO, Carlyle, Macquarie — sit across nearly every GPU-backed structure in the market. Diversification across borrowers is not diversification across collateral.
Every row above cites by number. Facts carry a URL and an access date; judgments are labelled as judgments; the $176bn depreciation-understatement figure is a third-party claim, recorded as opinion.
| # | Evidences | URL | Accessed |
|---|---|---|---|
| 1 | CoreWeave $2.3bn facility (2023): Magnetar + Blackstone led; Coatue, DigitalBridge Credit, BlackRock, PIMCO, Carlyle participated | https://www.blackstone.com/news/press/coreweave-secures-2-3-billion-debt-financing-facility-led-by-magnetar-capital-and-blackstone-to-meet-surging-demand-and-ongoing-expansion-of-specialized-cloud-infrastructure-to-power-ai/ | 2026-08-11 |
| 2 | CoreWeave $7.5bn facility (2024): Blackstone led, Magnetar co-led; Coatue, Carlyle, CDPQ, DigitalBridge Credit, BlackRock, Eldridge, Great Elm participated | https://www.prnewswire.com/news-releases/coreweave-secures-7-5-billion-debt-financing-facility-led-by-blackstone-and-magnetar-302148876.html | 2026-08-11 |
| 3 | CoreWeave DDTL 4.0 $8.5bn (Mar 2026), SOFR+2.25 / ~5.9% fixed, A3/A-low — first IG GPU-backed financing | https://investors.coreweave.com/news/news-details/2026/CoreWeave-Closes-Landmark-8-5-Billion-Financing-Facility-Achieving-First-Investment-Grade-Rated-GPU-backed-Financing/default.aspx | 2026-08-11 |
| 4 | CoreWeave DDTL 5.0 $3.1bn (May 2026), SOFR+4.50, Ba2/BB+, funds GPU-based AI infrastructure | https://investors.coreweave.com/news/news-details/2026/CoreWeave-Closes-3-1-Billion-Loan-Facility-Expanding-Access-to-Public-Markets-for-GPU-Backed-Financing/default.aspx | 2026-08-11 |
| 5 | CoreWeave DDTL 3.0 $2.6bn (Jul 2025), SOFR+4.00, due 2030 | https://convergedigest.com/coreweave-2-6b-loan-gpu-ai-infrastructure-financing/ | 2026-08-11 |
| 6 | Lambda ~$500m GPU-backed ABS led by Macquarie: SPV holds H100/H200/Blackwell chips + rental cash flows | https://medium.com/@Elongated_musk/gpus-as-collateral-chip-based-abs-acf55ac3f135 | 2026-08-11 |
| 7 | Neocloud sector holds >$20bn of GPU-backed debt; Crusoe ~$425m GPU-backed; lender roster includes BlackRock, Blackstone, PIMCO, Carlyle, JPMorgan, Macquarie | https://davefriedman.substack.com/p/neoclouds-hold-more-than-20-billion | 2026-08-11 |
| 8 | IREN: >50,000 B300 purchase, fleet to 150,000 GPUs through H2-2026; $9.3bn funding incl. ~$1.9bn Microsoft prepayment and $3.6bn DDTL at <6%; ~$3.5bn further capex | https://iren.com/resources/news/iren-expands-ai-cloud-capacity-to-150000-gpus | 2026-08-11 |
| 9 | US hyperscalers bought $433.9bn of property & equipment in the 4 quarters to Mar-2026 vs ~$149bn reported depreciation; 5-6yr schedules vs possibly 2-3yr economic life; ~$176bn understatement estimate (Burry et al) across 2026-28 | https://siliconanalysts.com/analysis/hyperscaler-ai-capex-depreciation-wall-2026 | 2026-08-11 |
| 10 | Big-five hyperscaler capex >$600bn guided for 2026: AMZN ~$220bn, GOOGL $195-205bn, MSFT ~$175bn, META $130-145bn | https://techblog.comsoc.org/2025/12/22/hyperscaler-capex-600-bn-in-2026-a-36-increase-over-2025-while-global-spending-on-cloud-infrastructure-services-skyrockets/ | 2026-08-11 |
| 11 | Oracle flagged most exposed: negative $24bn FCF, $219bn liabilities, $40bn new financing planned; Microsoft least exposed — CFO: largest-customer GPU contracts run the asset's full useful life | https://finance.yahoo.com/technology/ai/articles/5-hyperscaler-stocks-most-risk-153110924.html | 2026-08-11 |
| 12 | Hyperscaler incremental annual debt rose from 9% of capex (FY24) to 32% LTM by mid-2026; equity back in the funding mix | https://insight.factset.com/hyperscalers-tap-external-financing-as-ai-capex-outruns-cash-flow | 2026-08-11 |
| 13 | Nebius fleet spans H100, H200 and GB200/300 clusters; circular vendor-financing dynamics across NVDA/CRWV/NBIS | https://io-fund.com/ai-stocks/nvidia-coreweave-nebius-circular-financing-gpu-boom | 2026-08-11 |