The project can be pursued through either direct acquisition or co-development, allowing investors to select their preferred entry strategy.
| Model Input / Parameter |
Conservative |
Moderate (Base) |
Aggressive |
Technical / Market Basis |
| All-in BESS EPC (€/MWh) |
€210,000 |
€185,000 |
€165,000 |
Enclosures, PCS, BMS/EMS, BoS |
| Grid Works (Substation + 2 RTN Bays + Lines) |
€28,000,000 |
€24,000,000 |
€21,000,000 |
User substation + Macchialupo & Scampitella bays |
| Development, Land (~6 ha) & Permitting |
€3,500,000 |
€2,800,000 |
€2,200,000 |
Land purchase, STMG fees (€277k), closing costs |
| Total CAPEX (€M) |
€199.50M |
€174.80M |
€155.20M |
All-in project investment |
| Senior Debt Tranche (70%) |
€139.65M |
€122.36M |
€108.64M |
Bank debt facility |
| Equity Contribution (30%) |
€59.85M |
€52.44M |
€46.56M |
Sponsor equity |
| Contracted Revenue (MACSE / CM) |
€28,000 / MWh-yr |
€33,000 / MWh-yr |
€37,000 / MWh-yr |
15-year capacity agreement |
| Merchant Spread & Ancillary (MSD) |
€36,000 / MW-yr |
€58,000 / MW-yr |
€78,000 / MW-yr |
Arbitrage spread + grid balancing (Zona Sud) |
| Operating Expenses (OPEX) |
€18,500 / MW-yr |
€15,500 / MW-yr |
€13,000 / MW-yr |
O&M, Route-to-Market, insurance, taxes |
| Annual Battery Degradation |
1.8% / yr |
1.5% / yr |
1.2% / yr |
Standard LFP cycling degradation curve |
========================================================================================
LINE ITEM (EUR Millions) CONSERVATIVE MODERATE (BASE) AGGRESSIVE
========================================================================================
Contracted Capacity Revenue (MACSE/CM) €22.40M €26.40M €29.60M
Merchant Spread & Ancillary (MSD) €7.20M €11.60M €15.60M
----------------------------------------------------------------------------------------
GROSS REVENUE €29.60M €38.00M €45.20M
OPEX & Ongoing Asset Management (€3.70M) (€3.10M) (€2.60M)
----------------------------------------------------------------------------------------
EBITDA €25.90M €34.90M €42.60M
EBITDA Margin 87.5% 91.8% 94.2%
Straight-Line Depreciation (15 Years) (€13.30M) (€11.65M) (€10.35M)
----------------------------------------------------------------------------------------
EBIT €12.60M €23.25M €32.25M
Senior Debt Interest (Year 1 @ 4.40%) (€6.14M) (€5.38M) (€4.78M)
----------------------------------------------------------------------------------------
EBT (Earnings Before Taxes) €6.46M €17.87M €27.47M
Italian Corporate Income Tax (27.9%) (€1.80M) (€4.99M) (€7.66M)
----------------------------------------------------------------------------------------
NET INCOME €4.66M €12.88M €19.81M
+ Non-Cash Depreciation €13.30M €11.65M €10.35M
- Debt Principal Repayment (Year 1) (€6.82M) (€5.97M) (€5.30M)
----------------------------------------------------------------------------------------
FREE CASH FLOW TO EQUITY (FCFE, Year 1) €11.14M €18.56M €24.86M
========================================================================================
Informational & Preliminary Nature Only This summary is provided for informational and preliminary evaluation purposes only and does not constitute an offer to sell, a solicitation of an offer to buy, or a recommendation to enter into any transaction or purchase any securities, real property, or assets. Any transaction will be subject to the negotiation and execution of definitive, legally binding documentation.
Forward-Looking Statements & Projections
Any financial projections, estimates, benchmarks, revenue ranges, or EBITDA forecasts contained herein are forward-looking statements based on current industry assumptions, market conditions, and hypothetical operating models. These statements involve substantial risks, uncertainties, and assumptions, including but not limited to:
-
Fluctuations in local and national power markets, regulatory tariffs, and utility interconnection rules.
-
Variations in construction timelines, supply chain availability, and capital expenditure costs for modular, powered-shell, or turnkey builds.
-
Shifting demand, pricing dynamics, and vacancy rates in the data center, AI/HPC, and cloud infrastructure sectors.
-
Macroeconomic factors, including interest rates, tax laws, and general financing market conditions.
Actual operational and financial results may differ materially from those expressed or implied in these projections. Past performance and illustrative scenarios are not guarantees of future performance.
Independent Due Diligence & Verification Neither the seller, broker, advisors, nor their respective affiliates, officers, or representatives make any express or implied representation or warranty regarding the accuracy, completeness, or reliability of the information provided herein (including utility availability, zoning, environmental conditions, site acreage, or equipment specifications).
Prospective purchasers, investors, and developers are solely responsible for conducting their own independent technical, legal, engineering, financial, environmental, and tax due diligence. Recipients are strongly advised to consult with their own professional legal, financial, and technical advisors before committing capital or executing binding agreements.