An electricity transmission network doesn't sell power — it owns the wires and is paid a regulated revenue set by the regulator (Ofgem's RIIO price control). The building blocks: a return on the Regulated Asset Base (RAB) at an allowed cost of capital, plus recovery of depreciation and an opex allowance, with incentives for out- (or under-) performance. The RAB is inflation-protected and grows as the network invests, compounding the return base. The case turns on the size of the RAB, the allowed return, and how the company performs against its allowances.
Year-1 financials flow live from the simulation above: revenue £0 and EBITDA £0 p.a. Set your deal terms below — the unlevered IRR (asset return) and levered IRR (return to equity, after debt) recompute instantly.
Illustrative model. Represents an Ofgem RIIO-style regulated electricity transmission network. Allowed revenue is built from regulatory building blocks: a return on the Regulated Asset Base (RAB × allowed return), regulatory depreciation, an opex (totex) allowance, and a performance/incentive adjustment (positive or negative) shown as a percentage of RAB. Operating costs are the network's cash totex opex (modelled to run at the allowance), so EBITDA ≈ return + depreciation + incentives. The RAB is inflation-indexed and grows with net investment, which the DCF captures through the RAB-growth input; regulated networks trade at a premium to RAB and carry high leverage. EBITDA = allowed revenue − cash opex; excludes the periodic price-review reset of the allowed return. The investment case is a simplified DCF. For illustration only — not investment advice, and not any specific asset.