Green Hydrogen (H2)

Green EnergyUnited States
United States — Key Indicators
Corporate Tax
21.0%
Electricity
$0.12/kWh
Commercial Rent
$25/m²/mo
Avg. Wage
$3,500/mo
VAT
7%
Payroll Tax
7.6%
Cost Index
1.00x

Model Parameters

CAPEX (M€)30 M€
Electricity Price (€/kWh)0.05 €/kWh
H2 Price (€/kg)6 €/kg
Payback Period
2.4years
Profit / Year
$12.44M
Revenue / Year
$27.00M
CAPEX
$30.00M
ROI
41.5%
Net Margin
46.1%
Monthly Profit
$1.04M
Tax Rate
21.0%
CAPEX Multiplier
1.00x
OPEX Multiplier
1.00x
Revenue Factor
1.00x

Cumulative Cash Flow ($)

Adjusted for United States — tax 21%, cost index 1x

Y0Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10$-35.00M$0$35.00M$70.00M$105.00M

Revenue & Profit Growth ($)

Projected trajectory for United States market conditions

Y0Y1Y2Y3Y4Y5$-60.00M$0$60.00M$120.00M$180.00M