Every interactive model's base case, side by side. Compare revenue, margin, unlevered and levered IRR, equity multiple and implied enterprise value across all infrastructure sub-sectors — then click through to run any of them live.
Figures are each model's year-one base case at its default assumptions — a like-for-like starting point, not a forecast. Sort any column; filter by asset class. Click a row to open its live simulation.
Methodology. Each row is generated from the corresponding interactive simulation at its default inputs. Unlevered IRR is the asset/project return; levered IRR is the return to equity after debt; MOIC is the equity multiple over the model's default hold; EV is the implied enterprise value at the model's entry multiple. Regulated networks (RAB/RCV) and availability-based PFI/PPP show defensive, lower-but-stable returns; merchant and growth assets (EV charging, ports, offshore wind) show higher but more variable returns. Illustrative only — not investment advice, and not tied to any specific asset.