{
 "meta": {
  "prices": "2026-10-09",
  "hynix_spot": 1262000,
  "hynix_date": "2026-10-15",
  "dell_spot": 455.44,
  "dell_date": "2026-10-19",
  "asml_spot": 1496.0,
  "tsmc_spot": 2420.0,
  "asml_tsmc_date": "2026-10-19",
  "strait_5y": 0.0752,
  "btc_usd": 82943.7265625,
  "btc_eur": 73927.74259064958,
  "btc_date": "2026-10-19",
  "btc_weights": [
   "power_law 0.25",
   "decay 0.125",
   "scenario_table 0.125",
   "maturity 0.5"
  ],
  "built": "2026-10-20",
  "paths": 20000,
  "start_eur": 10000,
  "inflation": 0.021,
  "allcap_real": 0.029106919732199154,
  "return_sd": 0.015,
  "curve_month": "2026-09",
  "yields": {
   "1": 0.0304,
   "2": 0.032400000000000005,
   "3": 0.0329,
   "4": 0.0332,
   "5": 0.0336,
   "6": 0.0342,
   "7": 0.0347,
   "8": 0.0353,
   "9": 0.0359,
   "10": 0.0364
  },
  "coupon_tax": 0.13,
  "gold_usd": 4153.89990234375,
  "gold_ter": 0.0012,
  "flat": {
   "market": {
    "date": "2026-10-20",
    "n_sale": 106,
    "n_rent": 59,
    "area": 53.25,
    "price_m2": 5304.300865337381,
    "rent_m2": 15.789473684210526,
    "energy": 200.0,
    "ruzinov": {
     "n_sale": 73,
     "n_rent": 41,
     "price_m2": 5508.0,
     "rent_m2": 17.307692307692307
    },
    "petrzalka": {
     "n_sale": 33,
     "n_rent": 18,
     "price_m2": 4943.396226415094,
     "rent_m2": 14.364150943396226
    }
   },
   "flat": {
    "area": 53,
    "price_m2": 5304.300865337381,
    "rent": 836.8421052631578,
    "building_costs_m2": 0.7,
    "insurance": 100,
    "property_tax": 40,
    "upkeep": 0.003,
    "vacancy": 0.05,
    "furnishing": 10000,
    "buy_costs": 1500,
    "sell_costs": 0.035,
    "price_growth": 0.03,
    "growth_sd": 0.02,
    "rent_growth": 0.035,
    "cost_growth": 0.03,
    "ageing": 0.007,
    "idio_sd": 0.05,
    "ltv": 0.0,
    "mortgage_rate": 0.04,
    "mortgage_years": 30,
    "cash_rate": 0.03,
    "rent_tax": 0.19,
    "gain_tax": 0.35,
    "price": 281127.9458628812,
    "gross_yield": 0.035720764907718854,
    "net_yield": 0.028853112192438024,
    "net_yield_after_tax": 0.023371020875874803
   },
   "mortgage": {
    "ltv": 0.8,
    "rate": 0.04,
    "years": 30,
    "payment": 1073.7182507017883,
    "equity0": 67725.58917257623
   },
   "equity0_cash": 292627.9458628812,
   "history": {
    "start": "2005Q3",
    "end": "2026Q2",
    "rho_ba": 0.6795787480203066,
    "rho_sk": 0.5002232512840228,
    "vol_measured": 0.05694491778046453,
    "vol_true": 0.12251909962886363,
    "ba_cagr": 0.06253667239761396,
    "ba_max_dd": -0.18901948006207925,
    "ba_dd_from": "2008Q2",
    "ba_dd_to": "2014Q2",
    "sk_since_2008": 0.03888963327843875,
    "sk_last": "2026Q2"
   },
   "dials": {
    "prices flat (0% a year)": {
     "cash": {
      "ev": 0.0056740047832122276,
      "median": -0.0028982457997661637,
      "p_loss": 0.52015,
      "dd": -0.18421297780784807
     },
     "mortgage": {
      "ev": -0.11572692956545638,
      "median": -0.18731678279364572,
      "p_loss": 0.69785,
      "dd": -1.0391939855761405
     }
    },
    "prices +6% a year (2005-21 pace)": {
     "cash": {
      "ev": 0.0590297033515963,
      "median": 0.04986610770833777,
      "p_loss": 0.1859,
      "dd": -0.1152703970525426
     },
     "mortgage": {
      "ev": 0.13113113272082155,
      "median": 0.09950553789156613,
      "p_loss": 0.33795,
      "dd": -0.5916712556275725
     }
    },
    "tenant pays the repair fund": {
     "cash": {
      "ev": 0.0334194584304528,
      "median": 0.02455835419501473,
      "p_loss": 0.32705,
      "dd": -0.14189952463216243
     },
     "mortgage": {
      "ev": 0.035609305604259234,
      "median": -0.004727391696535577,
      "p_loss": 0.50625,
      "dd": -0.7581025610625367
     }
    }
   }
  },
  "tips": {
   "asof": "2026-10-21",
   "y0": 0.0315,
   "be30": 0.022699999999999998,
   "clean": 85.23568261865317
  }
 },
 "rows": [
  "EV p.a. (average-based)",
  "median path p.a.",
  "P(loss)",
  "value p5 (EUR)",
  "value p95 (EUR)",
  "median max drawdown",
  "P(drawdown < -50%)",
  "Sharpe p.a. vs EUR cash"
 ],
 "columns": [
  "All-World (VALL)",
  "MSCI World",
  "S&P 500",
  "Europe",
  "Emerging markets",
  "S&P 500 IT",
  "XAIX (AI & Big Data)",
  "SEMI (index model)",
  "SEMI (bucket model)",
  "GOOG",
  "MSFT",
  "META",
  "NVDA",
  "ASML",
  "TSMC",
  "Dell",
  "SK hynix",
  "AMD",
  "INTC",
  "Bitcoin",
  "Gold",
  "Flat, cash",
  "Flat, 80% mortgage",
  "US TIPS 2056",
  "Bund 5y",
  "Bund 10y"
 ],
 "tables": {
  "1y": {
   "All-World (VALL)": [
    0.05073657373090201,
    0.0573704261353607,
    0.3631,
    7255.030806122552,
    13297.730936066853,
    -0.09097782983656,
    5e-05,
    0.1748102858785983
   ],
   "MSCI World": [
    0.050440642332924224,
    0.05715503929649968,
    0.36165,
    7251.198594027717,
    13277.545841336067,
    -0.09140804819042087,
    5e-05,
    0.17365743343207873
   ],
   "S&P 500": [
    0.047221411763775256,
    0.04860039961624363,
    0.37665,
    7260.087440891673,
    13184.61854845911,
    -0.09723749132645748,
    0.0,
    0.15836134259984394
   ],
   "Europe": [
    0.06307986194988935,
    0.09292866922728904,
    0.29505,
    7774.510857499058,
    12804.910362675128,
    -0.07584148158479626,
    0.00025,
    0.27294139297864883
   ],
   "Emerging markets": [
    0.0526787088798224,
    0.038189253926991684,
    0.40595,
    7673.184624168827,
    14052.124523323377,
    -0.10461561683981091,
    0.0056,
    0.16695265295038803
   ],
   "S&P 500 IT": [
    0.0633564543081575,
    0.08462256603372253,
    0.3453,
    5815.579745390423,
    14159.70837070533,
    -0.12297544111251096,
    0.04955,
    0.17817772320977382
   ],
   "XAIX (AI & Big Data)": [
    0.0581269006798224,
    0.06660257771232403,
    0.3767,
    6774.840816218056,
    14084.673254944795,
    -0.13024715342256227,
    0.02005,
    0.17796469819041424
   ],
   "SEMI (index model)": [
    0.038936552396894086,
    -0.005328568219995944,
    0.50735,
    4940.959169184746,
    17733.349588470148,
    -0.23050265502082018,
    0.0918,
    0.04691849581151838
   ],
   "SEMI (bucket model)": [
    -0.026005528108572373,
    0.03859345246330825,
    0.4315,
    5212.1815263559065,
    13537.606813088563,
    -0.14813450220719115,
    0.03505,
    -0.16985406473808723
   ],
   "GOOG": [
    0.022116544232400948,
    0.0002954824161109926,
    0.4995,
    5837.015931250007,
    15486.438635178198,
    -0.17257299060018405,
    0.01665,
    0.007140753176884367
   ],
   "MSFT": [
    -0.02769437649355999,
    -0.031215941621483778,
    0.548,
    5645.894101293112,
    14170.53820654298,
    -0.14208101467414808,
    0.0165,
    -0.18136704796709682
   ],
   "META": [
    -0.036052955915491625,
    -0.08710690764951312,
    0.5996,
    4740.893965861581,
    16326.066884718315,
    -0.24689477510530095,
    0.081,
    -0.15415575202205103
   ],
   "NVDA": [
    0.020834955692967005,
    0.003364693358461679,
    0.4971,
    4624.898615400262,
    17134.529367348183,
    -0.21536396653674184,
    0.1005,
    0.0021177338236412838
   ],
   "ASML": [
    0.09533042632817068,
    0.057994211633858095,
    0.44185,
    5190.910944918605,
    18306.099863414758,
    -0.19607014730806877,
    0.053,
    0.18487524753054738
   ],
   "TSMC": [
    0.07505915032365462,
    0.1109224600871046,
    0.37115,
    5422.8989115713675,
    15670.207474243885,
    -0.12195144082368592,
    0.03105,
    0.1709597938226576
   ],
   "Dell": [
    -0.13724564307509302,
    -0.18292109414611413,
    0.6928,
    3360.4657345947066,
    15428.838788480947,
    -0.30099655571616946,
    0.1809,
    -0.4212694867136591
   ],
   "SK hynix": [
    0.45156628846946534,
    0.23556869651892187,
    0.34535,
    5500.764259245603,
    30938.896904548354,
    -0.25914849060246214,
    0.0808,
    0.5096712178305588
   ],
   "AMD": [
    0.0627855506101187,
    -0.06575894082795075,
    0.5463,
    3482.576338575115,
    22197.306551926602,
    -0.31020805366403775,
    0.19945,
    0.07023764695478281
   ],
   "INTC": [
    -0.21085993186698637,
    -0.26700889467142286,
    0.6987,
    2037.2240647212725,
    15779.987115907976,
    -0.41084911493816867,
    0.3767,
    -0.5360358121824392
   ],
   "Bitcoin": [
    0.5451390083691812,
    0.36287292450204944,
    0.2734,
    5823.932262256999,
    31287.678308932456,
    -0.2891688865806024,
    0.1168,
    0.6317695929826129
   ],
   "Gold": [
    0.020422530384733628,
    -0.021405232796163798,
    0.55025,
    7490.899704435287,
    14110.263162966701,
    -0.13150859035840534,
    0.0,
    0.0018842546349201294
   ],
   "Bund 5y": [
    0.030948107544700898,
    0.03243997003794408,
    0.1478,
    9696.08703250783,
    10876.071673413184,
    -0.01262681763075224,
    0.0,
    0.33895021695159366
   ],
   "Bund 10y": [
    0.03684919218342131,
    0.038086045869061724,
    0.20465,
    9273.345851222663,
    11288.219138223372,
    -0.03224265208121557,
    0.0,
    0.29094168171328166
   ],
   "Flat, cash": [
    -0.04366711485013253,
    -0.04124087957619604,
    0.65245,
    7811.715794495118,
    11294.188509013527,
    -0.09580744792090701,
    0.0,
    -0.5999387147161463
   ],
   "Flat, 80% mortgage": [
    -0.3003252401000718,
    -0.2898419906656089,
    0.75115,
    -571.6019285542706,
    14475.426077009412,
    -0.48510166235579927,
    0.4783,
    -0.6985859905434258
   ],
   "US TIPS 2056": [
    0.05789504643678667,
    0.04546523094177246,
    0.37235,
    8566.449761390686,
    12972.373962402344,
    -0.08729106187820435,
    0.0,
    0.2768276858727652
   ]
  },
  "5y": {
   "All-World (VALL)": [
    0.05118433500296393,
    0.04314022261469308,
    0.31385,
    5909.090743262446,
    21574.496383269747,
    -0.26604881944625114,
    0.1327,
    0.16780683301986904
   ],
   "MSCI World": [
    0.050886750590703356,
    0.043172132324023504,
    0.31775,
    5872.369284969843,
    21561.129749543175,
    -0.2648839300629738,
    0.1328,
    0.16588085782838236
   ],
   "S&P 500": [
    0.047640373825117655,
    0.04127988959257989,
    0.3158,
    5377.927747784257,
    21929.598399183928,
    -0.23956765301094635,
    0.1413,
    0.14101239620279765
   ],
   "Europe": [
    0.06351988316875956,
    0.0619094610505877,
    0.2019,
    7005.633597907959,
    20846.391746028676,
    -0.2278861180600088,
    0.1299,
    0.27900262821592553
   ],
   "Emerging markets": [
    0.05305791588494846,
    0.023317005703855198,
    0.37725,
    6449.958307614215,
    25425.46253862351,
    -0.29522590726629594,
    0.1547,
    0.1469893651602773
   ],
   "S&P 500 IT": [
    0.06379568918111644,
    0.055386171877193746,
    0.3571,
    3175.2504643295056,
    26083.005893245234,
    -0.2997134390916433,
    0.2893,
    0.16042321891715433
   ],
   "XAIX (AI & Big Data)": [
    0.05854289993835926,
    0.049892572199786045,
    0.32485,
    5480.415370020768,
    23273.940337017862,
    -0.3352269808652147,
    0.2527,
    0.18096852274819078
   ],
   "SEMI (index model)": [
    0.03933440225268181,
    -0.00671066760676009,
    0.5177,
    2158.035877384172,
    30827.81518078053,
    -0.5522301862604718,
    0.57275,
    0.04641860085435443
   ],
   "SEMI (bucket model)": [
    0.06815373852767603,
    0.03366012646613159,
    0.3395,
    6495.426737131525,
    28029.463292038407,
    -0.3858852455158606,
    0.2947,
    0.18587279138738938
   ],
   "GOOG": [
    0.054632177876424715,
    0.03410133207458288,
    0.3305,
    6521.93670933369,
    23449.932946741443,
    -0.4160761722873081,
    0.2419,
    0.1637298016050448
   ],
   "MSFT": [
    0.02346633729468084,
    0.00949407495258403,
    0.443,
    6296.559022438392,
    18488.33789963488,
    -0.3858925862696277,
    0.17785,
    0.026530536207931846
   ],
   "META": [
    0.02484347289368971,
    0.0038716314990583367,
    0.48235,
    5117.8515901333485,
    21295.768766244,
    -0.5394423853407542,
    0.61915,
    0.02592403309073518
   ],
   "NVDA": [
    0.063800139652751,
    -0.0015232177873211183,
    0.5041,
    3822.7970209678674,
    36222.894571209545,
    -0.5253400399509743,
    0.55585,
    0.09907133446598851
   ],
   "ASML": [
    0.07979604923505312,
    0.017676073801037084,
    0.4375,
    4629.409769387201,
    37908.77570788378,
    -0.5096931726820618,
    0.5244,
    0.12860583880099777
   ],
   "TSMC": [
    0.0779619725481302,
    0.03247582253466952,
    0.34825,
    5143.14728119929,
    33440.47772985147,
    -0.3925111476443251,
    0.284,
    0.1462197062171588
   ],
   "Dell": [
    0.01864320262086827,
    -0.03573260391486699,
    0.6268,
    3567.4526138782935,
    27149.430595055856,
    -0.6304441680477516,
    0.7722,
    -0.0014427072915116485
   ],
   "SK hynix": [
    0.16162415817548115,
    0.11541303869220076,
    0.1642,
    7121.013002079344,
    48080.51454980508,
    -0.5890551381606939,
    0.7702,
    0.3170011743334719
   ],
   "AMD": [
    7.307860671534883e-05,
    -0.061781147669777936,
    0.6723,
    2709.4449684366805,
    25785.424170862727,
    -0.7220683765624071,
    0.9283,
    -0.04712908408377777
   ],
   "INTC": [
    -0.05719481842454055,
    -0.09643394853334997,
    0.77725,
    1959.639073639604,
    17469.306151611447,
    -0.7367065315487575,
    0.94955,
    -0.2918033448712602
   ],
   "Bitcoin": [
    0.3861763091529089,
    0.3236431981915888,
    0.1235,
    4143.533900073288,
    128641.71986303947,
    -0.5898058947674242,
    0.71095,
    0.35840734750572867
   ],
   "Gold": [
    0.024845948119282202,
    -0.009318989549381929,
    0.53675,
    4436.532207904995,
    24252.646703048333,
    -0.3407659016519623,
    0.1664,
    0.020411165473860737
   ],
   "Bund 5y": [
    0.02931342141326798,
    0.02922745787990455,
    0.0,
    11460.72630542031,
    11650.934827529449,
    -0.02110308004768313,
    0.0,
    4.389789543178653
   ],
   "Bund 10y": [
    0.03478033796202995,
    0.03602959544864559,
    0.01295,
    10461.246987701665,
    13230.655557896824,
    -0.05169732542399558,
    0.0,
    0.4475994021076119
   ],
   "Flat, cash": [
    0.032178573164598934,
    0.023273844534879684,
    0.3377,
    7311.673660764461,
    17800.98876535262,
    -0.14377542360208168,
    0.0015,
    0.09690437335237394
   ],
   "Flat, 80% mortgage": [
    0.02978717835036182,
    -0.011510087033659522,
    0.51605,
    -7448.371266915055,
    37867.709624688505,
    -0.7721189781190958,
    0.732,
    0.018193187979991615
   ],
   "US TIPS 2056": [
    0.05436858742297024,
    0.048145491315612965,
    0.13085,
    9119.484901428223,
    18272.119343280792,
    -0.1766384105957295,
    0.0,
    0.3179194296377242
   ]
  }
 },
 "pe": {
  "GOOG": {
   "quoted": 24.13098894836834,
   "pe0": 22.182885777417347,
   "pe5": 19.49824291490158,
   "g": 0.062128984856538505,
   "pe_pa": -0.02546938577551039,
   "basis": "next 12 months' EPS; net cash and stakes taken out of the price"
  },
  "NVDA": {
   "quoted": 16.915632372582767,
   "pe0": 16.843535415950047,
   "pe5": 19.076995303599404,
   "g": -0.005683503568891246,
   "pe_pa": 0.025215925352669144,
   "basis": "next 12 months' EPS; net cash taken out of the price"
  },
  "AMD": {
   "quoted": 46.53740662519963,
   "pe0": 46.12632097143756,
   "pe5": 22.622558952978014,
   "g": 0.09992954059730597,
   "pe_pa": -0.13280137142885062,
   "basis": "next 12 months' EPS; net cash taken out of the price"
  },
  "SK hynix": {
   "quoted": 3.2076712633085274,
   "pe0": 5.032739838478026,
   "pe5": 10.841739120443087,
   "g": -0.08176443889800167,
   "pe_pa": 0.165893535920288,
   "basis": "normal-year earnings (35% next 12 months + 65% mid-cycle); net cash taken out of the price",
   "pre_ai": {
    "band": [
     7.0,
     11.0
    ],
    "pe5": 7.300052390624668,
    "ev": 0.0983333506547075,
    "median": 0.060395084207967464
   }
  },
  "Dell": {
   "quoted": 18.196314412450903,
   "pe0": 18.50317511835538,
   "pe5": 14.000171149565046,
   "g": 0.023273295946732553,
   "pe_pa": -0.05424767600994951,
   "basis": "next 12 months' EPS, built from AI servers, servers + storage and PCs; core net debt taken out of the price"
  },
  "ASML": {
   "quoted": 29.564781284804713,
   "pe0": 28.947201463181855,
   "pe5": 23.86326297730758,
   "g": 0.07423786687973455,
   "pe_pa": -0.03789017707965181,
   "basis": "next 12 months' EPS, built from systems (EUV, DUV) and installed base; net cash taken out of the price",
   "pre_ai": {
    "band": [
     13.0,
     21.0
    ],
    "pe5": 18.38477780333629,
    "ev": 0.025213413152531006,
    "median": -0.03259556168255762
   }
  },
  "TSMC": {
   "quoted": 17.891083537224,
   "pe0": 17.178298179934163,
   "pe5": 16.019465568295537,
   "g": 0.07268590328697533,
   "pe_pa": -0.013871348333211686,
   "basis": "next 12 months' EPS, built from AI accelerators and the rest of its wafers; net cash taken out of the price",
   "pre_ai": {
    "band": [
     9.0,
     13.0
    ],
    "pe5": 12.02965014188995,
    "ev": 0.018661761931337617,
    "median": -0.023047497530816696
   }
  },
  "META": {
   "quoted": 21.92688708513243,
   "pe0": 22.19011380053468,
   "pe5": 19.284498676264853,
   "g": 0.030170558678186854,
   "pe_pa": -0.027678778108171875,
   "basis": "two years of consensus EPS, then a fade; net debt taken out of the price"
  },
  "MSFT": {
   "quoted": 25.73889737027724,
   "pe0": 26.07555919111183,
   "pe5": 20.4325725655805,
   "g": 0.059782624663274886,
   "pe_pa": -0.04760329575888955,
   "basis": "two years of consensus EPS, then a fade; net debt taken out of the price"
  },
  "INTC": {
   "quoted": 54.76290672969225,
   "pe0": 56.82105182096136,
   "pe5": 25.52465120731802,
   "g": 0.08062449171351971,
   "pe_pa": -0.14790089432284792,
   "basis": "next 12 months' EPS; net debt taken out of the price"
  },
  "SEMI (bucket model)": {
   "quoted": 17.253757299540563,
   "pe0": 19.683211406257108,
   "pe5": 18.96080150363429,
   "g": 0.018282998178233312,
   "pe_pa": -0.007450563949309652,
   "basis": "per bucket on next 12 months' earnings, memory on normal-year earnings; fund = weighted"
  },
  "MSCI World": {
   "regions": [
    {
     "region": "United States",
     "kind": "CAPE",
     "weight": 0.73,
     "pe0": 41.6,
     "pe5": 38.505507889761496,
     "anchor": 26.6
    },
    {
     "region": "Developed ex-US",
     "kind": "trailing P/E",
     "weight": 0.27,
     "pe0": 17.4,
     "pe5": 17.008030999369787,
     "anchor": 15.5
    }
   ],
   "g": 0.03866330000000007,
   "pe_pa": -0.012438002570937016,
   "cash_yield": 0.023962,
   "basis": "US on CAPE (10-year average real earnings), other regions on trailing P/E"
  },
  "All-World (VALL)": {
   "regions": [
    {
     "region": "United States",
     "kind": "CAPE",
     "weight": 0.64,
     "pe0": 41.6,
     "pe5": 38.505507889761496,
     "anchor": 26.6
    },
    {
     "region": "Developed ex-US",
     "kind": "trailing P/E",
     "weight": 0.24,
     "pe0": 17.4,
     "pe5": 17.008030999369787,
     "anchor": 15.5
    },
    {
     "region": "Emerging markets",
     "kind": "trailing P/E",
     "weight": 0.12,
     "pe0": 14.9,
     "pe5": 14.61118073637774,
     "anchor": 13.5
    }
   ],
   "g": 0.040194799999999864,
   "pe_pa": -0.011392305615394402,
   "cash_yield": 0.021736,
   "basis": "US on CAPE (10-year average real earnings), other regions on trailing P/E"
  },
  "S&P 500": {
   "regions": [
    {
     "region": "United States",
     "kind": "CAPE",
     "weight": 1.0,
     "pe0": 41.6,
     "pe5": 38.505507889761496,
     "anchor": 26.6
    }
   ],
   "g": 0.04142000000000001,
   "pe_pa": -0.015340885961502555,
   "cash_yield": 0.0211,
   "basis": "CAPE (10-year average real earnings)"
  },
  "Europe": {
   "regions": [
    {
     "region": "Developed Europe",
     "kind": "trailing P/E",
     "weight": 1.0,
     "pe0": 16.65,
     "pe5": 16.412755604881713,
     "anchor": 15.5
    }
   ],
   "g": 0.03120999999999996,
   "pe_pa": -0.0028661653079915346,
   "cash_yield": 0.0337,
   "basis": "trailing P/E"
  },
  "Emerging markets": {
   "regions": [
    {
     "region": "Emerging markets",
     "kind": "trailing P/E",
     "weight": 1.0,
     "pe0": 14.9,
     "pe5": 14.61118073637774,
     "anchor": 13.5
    }
   ],
   "g": 0.05162999999999984,
   "pe_pa": -0.003907181715399021,
   "cash_yield": 0.0052,
   "basis": "trailing P/E"
  },
  "S&P 500 IT": {
   "regions": [
    {
     "region": "S&P 500 Information Technology",
     "kind": "trailing P/E",
     "weight": 1.0,
     "pe0": 32.2,
     "pe5": 29.798275605729692,
     "anchor": 24.0
    }
   ],
   "g": 0.061839999999999895,
   "pe_pa": -0.01538362951098862,
   "cash_yield": 0.017,
   "basis": "trailing P/E"
  },
  "XAIX (AI & Big Data)": {
   "regions": [
    {
     "region": "AI and big data (XAIX)",
     "kind": "trailing P/E",
     "weight": 1.0,
     "pe0": 26.3,
     "pe5": 24.7476659402887,
     "anchor": 21.0
    }
   ],
   "g": 0.05673499999999976,
   "pe_pa": -0.012093826672721622,
   "cash_yield": 0.0135,
   "basis": "trailing P/E"
  },
  "SEMI (index model)": {
   "regions": [
    {
     "region": "Semiconductors (global)",
     "kind": "trailing P/E",
     "weight": 1.0,
     "pe0": 33.3,
     "pe5": 27.65,
     "anchor": 22.0
    }
   ],
   "g": 0.061839999999999895,
   "pe_pa": -0.036503413362178515,
   "cash_yield": 0.0154,
   "basis": "trailing P/E"
  },
  "Bitcoin": {
   "basis": "no earnings: the price is held against a trend (blend of four trend models, weighted by a walk-forward backtest)"
  },
  "Gold": {
   "basis": "no earnings: a scenario table, about +0.0% real on average (30% reversion, 40% long-run, 30% central-bank bid) plus 2.1% inflation. The real price is 1.4x its 1980 record, dearer than in 99% of months since 1971",
   "dials": [
    {
     "label": "reversion alone (30% likely), \u22127.0% real",
     "ev": -0.04660948120218633,
     "median": -0.07865453183077853
    },
    {
     "label": "normal alone (40% likely), +1.6% real",
     "ev": 0.04068603125109482,
     "median": 0.006171948659486448
    },
    {
     "label": "central-bank bid alone (30% likely), +5.0% real",
     "ev": 0.07521622162840735,
     "median": 0.03968988524086159
    }
   ],
   "gap": {
    "vs_record": 1.4385945411923025,
    "pct_months_below": 0.9905857740585774,
    "log_gap": 1.2168060200024369,
    "as_of": "2026-09"
   }
  },
  "Bund 5y": {
   "basis": "no earnings: the 3.36% yield locked in today, 13% Slovak tax on the coupon; held to maturity"
  },
  "Bund 10y": {
   "basis": "no earnings: the 3.64% yield locked in today, 13% Slovak tax on the coupon; sold after 5 years at the then 5-year yield"
  },
  "Flat, cash": {
   "basis": "no earnings: rent. Gross yield 3.6%, 2.9% after the owner's costs, 2.3% after tax; prices +3% a year (a stated view)",
   "dials": [
    {
     "label": "prices flat (0% a year)",
     "ev": 0.0056740047832122276,
     "median": -0.0028982457997661637
    },
    {
     "label": "prices +6% a year (2005-21 pace)",
     "ev": 0.0590297033515963,
     "median": 0.04986610770833777
    },
    {
     "label": "tenant pays the repair fund",
     "ev": 0.0334194584304528,
     "median": 0.02455835419501473
    }
   ]
  },
  "Flat, 80% mortgage": {
   "basis": "no earnings: rent. Gross yield 3.6%, 2.9% after the owner's costs, 2.3% after tax; prices +3% a year (a stated view); mortgage at 4.0%, fixed for 5 years",
   "dials": [
    {
     "label": "prices flat (0% a year)",
     "ev": -0.11572692956545638,
     "median": -0.18731678279364572
    },
    {
     "label": "prices +6% a year (2005-21 pace)",
     "ev": 0.13113113272082155,
     "median": 0.09950553789156613
    },
    {
     "label": "tenant pays the repair fund",
     "ev": 0.035609305604259234,
     "median": -0.004727391696535577
    }
   ]
  },
  "US TIPS 2056": {
   "basis": "no earnings: 3.15% a year above US inflation locked in today (market expects 2.27% inflation), unhedged in EUR; 13% Slovak tax on the coupon; sold after 5 years at the then real yield"
  }
 },
 "safety": {
  "All-World (VALL)": {
   "vol": 0.17639788546493768,
   "fall": 0.2645968281974065,
   "ccy": "EUR",
   "price_ccy": "EUR",
   "spot": null,
   "years": {
    "1": {
     "rel": 0.8852080009143913,
     "rule": "profit",
     "bond": 0.029336191895382217
    },
    "3": {
     "rel": 0.7884255500758236,
     "rule": "profit",
     "bond": 0.031233490076695493
    },
    "5": {
     "rel": 0.7144599045174508,
     "rule": "profit",
     "bond": 0.03207118756088213
    }
   }
  },
  "MSCI World": {
   "vol": 0.17617551637427717,
   "fall": 0.26426327456141574,
   "ccy": "EUR",
   "price_ccy": "EUR",
   "spot": null,
   "years": {
    "1": {
     "rel": 0.8862541137632155,
     "rule": "profit",
     "bond": 0.029336191895382217
    },
    "3": {
     "rel": 0.7869876026499463,
     "rule": "profit",
     "bond": 0.031233490076695493
    },
    "5": {
     "rel": 0.7086769262570237,
     "rule": "profit",
     "bond": 0.03207118756088213
    }
   }
  },
  "S&P 500": {
   "vol": 0.1721870431339979,
   "fall": 0.25828056470099686,
   "ccy": "EUR",
   "price_ccy": "EUR",
   "spot": null,
   "years": {
    "1": {
     "rel": 0.8932530568549412,
     "rule": "profit",
     "bond": 0.029336191895382217
    },
    "3": {
     "rel": 0.796950536936538,
     "rule": "profit",
     "bond": 0.031233490076695493
    },
    "5": {
     "rel": 0.6863754407598395,
     "rule": "profit",
     "bond": 0.03207118756088213
    }
   }
  },
  "Europe": {
   "vol": 0.1630595989788877,
   "fall": 0.24458939846833155,
   "ccy": "EUR",
   "price_ccy": "EUR",
   "spot": null,
   "years": {
    "1": {
     "rel": 0.9080524815145367,
     "rule": "profit",
     "bond": 0.029336191895382217
    },
    "3": {
     "rel": 0.8823740296738073,
     "rule": "profit",
     "bond": 0.031233490076695493
    },
    "5": {
     "rel": 0.8133597440914689,
     "rule": "profit",
     "bond": 0.03207118756088213
    }
   }
  },
  "Emerging markets": {
   "vol": 0.19228704507070601,
   "fall": 0.288430567606059,
   "ccy": "EUR",
   "price_ccy": "EUR",
   "spot": null,
   "years": {
    "1": {
     "rel": 0.8679796260141347,
     "rule": "profit",
     "bond": 0.029336191895382217
    },
    "3": {
     "rel": 0.7650085624198086,
     "rule": "profit",
     "bond": 0.031233490076695493
    },
    "5": {
     "rel": 0.711957781964196,
     "rule": "profit",
     "bond": 0.03207118756088213
    }
   }
  },
  "S&P 500 IT": {
   "vol": 0.2626056751660948,
   "fall": 0.3939085127491422,
   "ccy": "EUR",
   "price_ccy": "EUR",
   "spot": null,
   "years": {
    "1": {
     "rel": 0.8656838061097888,
     "rule": "profit",
     "bond": 0.029336191895382217
    },
    "3": {
     "rel": 0.6964670294415002,
     "rule": "profit",
     "bond": 0.031233490076695493
    },
    "5": {
     "rel": 0.5885466589525075,
     "rule": "profit",
     "bond": 0.03207118756088213
    }
   }
  },
  "XAIX (AI & Big Data)": {
   "vol": 0.21944767990710876,
   "fall": 0.3291715198606631,
   "ccy": "EUR",
   "price_ccy": "EUR",
   "spot": null,
   "years": {
    "1": {
     "rel": 0.8700726541466162,
     "rule": "profit",
     "bond": 0.029336191895382217
    },
    "3": {
     "rel": 0.7618250254307111,
     "rule": "profit",
     "bond": 0.031233490076695493
    },
    "5": {
     "rel": 0.6914118289957374,
     "rule": "profit",
     "bond": 0.03207118756088213
    }
   }
  },
  "SEMI (index model)": {
   "vol": 0.3739305875920886,
   "fall": 0.5,
   "ccy": "EUR",
   "price_ccy": "GBP",
   "spot": 16.294,
   "years": {
    "1": {
     "rel": 0.7072153712589311,
     "rule": "profit",
     "bond": 0.029336191895382217
    },
    "3": {
     "rel": 0.5162145591029822,
     "rule": "profit",
     "bond": 0.031233490076695493
    },
    "5": {
     "rel": 0.3766555607367201,
     "rule": "profit",
     "bond": 0.03207118756088213
    }
   }
  },
  "SEMI (bucket model)": {
   "vol": 0.3132148690266516,
   "fall": 0.46982230353997734,
   "ccy": "GBP",
   "price_ccy": "GBP",
   "spot": 16.294,
   "years": {
    "1": {
     "rel": 0.6061660304148255,
     "rule": "profit",
     "bond": 0.052420999999999995
    },
    "3": {
     "rel": 0.6210813932581744,
     "rule": "profit",
     "bond": 0.052420999999999995
    },
    "5": {
     "rel": 0.6650010576359324,
     "rule": "profit",
     "bond": 0.052420999999999995
    }
   }
  },
  "GOOG": {
   "vol": 0.2946964551050799,
   "fall": 0.44204468265761987,
   "ccy": "USD",
   "price_ccy": "USD",
   "spot": 347.86,
   "years": {
    "1": {
     "rel": 0.7257337810462827,
     "rule": "profit",
     "bond": 0.0446
    },
    "3": {
     "rel": 0.7085248257069622,
     "rule": "profit",
     "bond": 0.0482
    },
    "5": {
     "rel": 0.6786769516756445,
     "rule": "profit",
     "bond": 0.0489
    }
   }
  },
  "MSFT": {
   "vol": 0.2812217778997443,
   "fall": 0.4218326668496164,
   "ccy": "USD",
   "price_ccy": "USD",
   "spot": 535.07,
   "years": {
    "1": {
     "rel": 0.6939604936008117,
     "rule": "profit",
     "bond": 0.0446
    },
    "3": {
     "rel": 0.6655323304659657,
     "rule": "profit",
     "bond": 0.0482
    },
    "5": {
     "rel": 0.6323465542992289,
     "rule": "profit",
     "bond": 0.0489
    }
   }
  },
  "META": {
   "vol": 0.37617294716105754,
   "fall": 0.5,
   "ccy": "USD",
   "price_ccy": "USD",
   "spot": 718.67,
   "years": {
    "1": {
     "rel": 0.6269940209516669,
     "rule": "profit",
     "bond": 0.0446
    },
    "3": {
     "rel": 0.5868256517442472,
     "rule": "profit",
     "bond": 0.0482
    },
    "5": {
     "rel": 0.5576963906323376,
     "rule": "profit",
     "bond": 0.0489
    }
   }
  },
  "NVDA": {
   "vol": 0.40636110966519334,
   "fall": 0.5,
   "ccy": "USD",
   "price_ccy": "USD",
   "spot": 229.28,
   "years": {
    "1": {
     "rel": 0.6072965042229256,
     "rule": "profit",
     "bond": 0.0446
    },
    "3": {
     "rel": 0.513430849633557,
     "rule": "profit",
     "bond": 0.0482
    },
    "5": {
     "rel": 0.4660411151816825,
     "rule": "profit",
     "bond": 0.0489
    }
   }
  },
  "ASML": {
   "vol": 0.3830216761460383,
   "fall": 0.5,
   "ccy": "EUR",
   "price_ccy": "EUR",
   "spot": 1496.0,
   "years": {
    "1": {
     "rel": 0.706920549793616,
     "rule": "profit",
     "bond": 0.029336191895382217
    },
    "3": {
     "rel": 0.6416854354519488,
     "rule": "profit",
     "bond": 0.031233490076695493
    },
    "5": {
     "rel": 0.588331616129108,
     "rule": "profit",
     "bond": 0.03207118756088213
    }
   }
  },
  "TSMC": {
   "vol": 0.3449703795285177,
   "fall": 0.5,
   "ccy": "TWD",
   "price_ccy": "TWD",
   "spot": 2420.0,
   "years": {
    "1": {
     "rel": 0.7418080565753539,
     "rule": "profit",
     "bond": 0.0185
    },
    "3": {
     "rel": 0.7374522823014785,
     "rule": "profit",
     "bond": 0.0185
    },
    "5": {
     "rel": 0.768049943829094,
     "rule": "profit",
     "bond": 0.0185
    }
   }
  },
  "Dell": {
   "vol": 0.456003153742849,
   "fall": 0.5,
   "ccy": "USD",
   "price_ccy": "USD",
   "spot": 455.44,
   "years": {
    "1": {
     "rel": 0.5282415362413372,
     "rule": "profit",
     "bond": 0.0446
    },
    "3": {
     "rel": 0.41021488216322405,
     "rule": "profit",
     "bond": 0.0482
    },
    "5": {
     "rel": 0.4106590526741463,
     "rule": "profit",
     "bond": 0.0489
    }
   }
  },
  "SK hynix": {
   "vol": 0.5232183245140805,
   "fall": 0.5,
   "ccy": "KRW",
   "price_ccy": "KRW",
   "spot": 1262000,
   "years": {
    "1": {
     "rel": 0.7689428071959613,
     "rule": "profit",
     "bond": 0.044539999999999996
    },
    "3": {
     "rel": 0.810822585061348,
     "rule": "profit",
     "bond": 0.044539999999999996
    },
    "5": {
     "rel": 0.8384683666675414,
     "rule": "profit",
     "bond": 0.044539999999999996
    }
   }
  },
  "AMD": {
   "vol": 0.561476046586322,
   "fall": 0.5,
   "ccy": "USD",
   "price_ccy": "USD",
   "spot": 608.1,
   "years": {
    "1": {
     "rel": 0.5452495671545062,
     "rule": "profit",
     "bond": 0.0446
    },
    "3": {
     "rel": 0.41445865862519865,
     "rule": "profit",
     "bond": 0.0482
    },
    "5": {
     "rel": 0.33103059781512373,
     "rule": "profit",
     "bond": 0.0489
    }
   }
  },
  "INTC": {
   "vol": 0.6446685840437325,
   "fall": 0.5,
   "ccy": "USD",
   "price_ccy": "USD",
   "spot": 104.7,
   "years": {
    "1": {
     "rel": 0.3651521522159718,
     "rule": "profit",
     "bond": 0.0446
    },
    "3": {
     "rel": 0.29370181927639255,
     "rule": "profit",
     "bond": 0.0482
    },
    "5": {
     "rel": 0.2500544244993241,
     "rule": "profit",
     "bond": 0.0489
    }
   }
  },
  "Bitcoin": {
   "vol": 0.5284141653358136,
   "fall": 0.5,
   "ccy": "EUR",
   "price_ccy": "EUR",
   "spot": 73927.74259064959,
   "years": {
    "1": {
     "rel": 0.8579669388784418,
     "rule": "profit",
     "bond": 0.029336191895382217
    },
    "3": {
     "rel": 1.174228183058774,
     "rule": "fall",
     "bond": 0.031233490076695493
    },
    "5": {
     "rel": 1.0527706836719697,
     "rule": "fall",
     "bond": 0.03207118756088213
    }
   }
  },
  "Gold": {
   "vol": 0.19786600481435576,
   "fall": 0.29679900722153363,
   "ccy": "EUR",
   "price_ccy": "EUR",
   "spot": null,
   "years": {
    "1": {
     "rel": 0.8316719712711261,
     "rule": "profit",
     "bond": 0.02930451653777878
    },
    "3": {
     "rel": 0.6507075508691144,
     "rule": "profit",
     "bond": 0.03126881659041936
    },
    "5": {
     "rel": 0.536426695509235,
     "rule": "profit",
     "bond": 0.03210246972975177
    }
   }
  }
 },
 "curves": {
  "TWD": {
   "10": 0.0185
  },
  "GBP": {
   "10": 0.052420999999999995
  },
  "EUR": {
   "1": 0.029336191895382217,
   "3": 0.031233490076695493,
   "5": 0.03207118756088213,
   "10": 0.035044733438633686
  },
  "KRW": {
   "10": 0.044539999999999996
  },
  "USD": {
   "1": 0.0446,
   "3": 0.0482,
   "5": 0.0489,
   "10": 0.0509
  }
 }
}