Interactive Charts

Change the operating drivers and watch the valuation story move

This page is built for classroom discussion. Students can see how utilisation, spread, points and WACC affect value.

Case calculator

Use the sliders to estimate an indicative enterprise value based on simplified charging economics.

Charging points 620

Utilisation 42%

Spread per kWh ₹7.8

WACC 13%

Simplified teaching estimate

₹410 Cr

Base EBITDA: ₹0 Cr

Gross profit pool: ₹0 Cr

This calculator is intentionally simple. It helps students understand direction and sensitivity, not produce an investment recommendation.

Charging spread is the largest pool, but it is also exposed to power cost volatility.

Rows show WACC. Columns show mature EBITDA margin. Values are indicative enterprise value in ₹ crore.

WACC / Margin

15%

18%

21%

24%

11%

360

435

515

600

13%

310

410

475

545

15%

265

340

420

490

17%

225

300

365

435