Loading
Please wait while we fetch the data...
Compare physical and financial PPA structures with risk allocation analysis
Select structures to compare
Physical PPAs
Financial PPAs (CfD/vPPA)
Auto-populates merchant price from WRDS data
€34.7M
NPV @ 8%
€42.1M
NPV @ 8%
€32.4M
NPV @ 8%
€32.4M
NPV @ 8%
Best NPV
Pay-as-Produced
Best Risk-Adjusted
Pay-as-Produced
Break-Even Merchant
37.9/MWh
Net cash flow by structure over project life
Net present value by structure
Expected return vs revenue volatility
Who bears each type of risk by structure
Key metrics across all selected structures
Aggregator Fees
€2.7M
Balancing Costs
€5.2M
Grid Charges
€13.4M
Total RTM Cost
€21.3M
Green Certificate Value
€3.8M total (2.8% of revenue)
Break-Even Analysis
Merchant break-even: 37.9/MWh