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.
One row per sub-sector: the reference page's default worked asset at its base-case assumptions, National Grid ET for transmission, Heathrow for airports, Equinix for data centres, in its native currency. A like-for-like starting point, not a forecast. Sort any column; filter by asset class. Click a row to open the live model and change any assumption.
Methodology. Each row is generated headlessly from the corresponding reference page's live engine at its default inputs, so this table always matches what you'll see on the page. Figures are in each asset's native currency, so compare the percentages and multiples across rows, not the absolute sizes. 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, long holds (25 years for regulated networks) compound to large multiples, which is exactly the point of owning them; EV is the invested capital at entry (build cost or acquisition price, net of grants and contributions). 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.