Interactive Model · Renewable Energy

Solar IPP Returns Explorer

Move the drivers of a 510 MW contracted solar portfolio and watch the returns, coverage and valuation recompute in real time. Indicative approximation of the full institutional model.

Assumptions

Plant load factor 22.9%

Blended PPA tariff ₹3.15

Capex per MW ₹3.80 Cr

Leverage (debt) 74.5%

Interest rate 9.0%

EBITDA margin 86%

—

Project IRR

—

Equity IRR

—

Min DSCR

—

Enterprise Value

—

Yr-1 EBITDA

—

Yr-1 Revenue

Debt-service coverage & cash flow to equity — 25-year profile

DSCR (x, right) Free cash flow to equity (₹ Cr, left)

Indicative real-time approximation for sensitivity exploration only. The full three-statement + DCF model (MAT tax, SLM depreciation, sculpted amortisation) is available as a downloadable case study.

Commission a model like this See the full Vault