Deal Structure Simulator
Model project financials and analyze deal structures
Project Parameters
Define the project specifications
200 MW
10 MW2,000 MW
28%
5%60%
New Project
Onshore Wind
Annual Production
490.6 GWh
Location
🇩🇪 Germany
Financing Structure
Configure debt and equity parameters
Capital Structure
€1,000,000/MW
400k4M
Total CapEx€200,000,000
70% / 30%
Debt: €140,000,000Equity: €60,000,000
Debt Terms
15 years
%
bps
All-in Debt Cost5.25%
Operating Assumptions
EUR/MWh
%/yr
EUR/yr
%
25 years
Valuation Results
Project meets investment criteria
Above target
EUR 103.9M
Project NAV
EUR 519K/MW
Above target
10.5%
Project IRR
Unlevered return
Above target
15.7%
Equity IRR
Levered return
Above target
1.43
Min DSCR
Debt service coverage
Payback Period
Time to recover initial investment
8.1 years
Projected Cash Flows
Annual cash flow projections over project life
Cumulative Cash Flow
Running total of net cash flows
Sensitivity Analysis
Impact of key variables on project IRR
-20% Change
+20% Change
Base Case Project IRR: 10.5%