⚡ EV Charging ROI Calculatorengine v2.2.0

← EV Infra Advisory homeMethodologySite ScoreHotspot Map
Review with an advisor
Scenario:Scenarios re-run the full model on adjusted drivers — never scaled outputs.
ACTION NEEDED

Below your required return, and capital recovery depends entirely on an UNSECURED month-60 buyback — renegotiate terms and demand security before proceeding.

Indicative result — material assumptions remain unverified (0/4 diligence items confirmed). Complete the verification checklist in step 5 before circulating this case.

Decision detailoperational, investment and bankability sub-verdicts behind the headline

  • CAUTIONInvestment verdict: Renegotiate — below your 12% required return (NPV -₹3.13 L, IRR 9.12%). Ask for a higher guarantee, lower entry price, or stronger terminal terms.
  • OKOperational verdict: Underlying station is profitable over the term (₹63.86 L operating cash).
  • ACTION NEEDEDKey dependency: Capital recovery depends ENTIRELY on the month-60 buyback (36% of total cash). Do not sign without security for it (escrow, bank guarantee, or deposit).
  • OKFranchisor capacity: Station cash funds everything promised to the investor 1.20x over.

Reconciliation passing means the arithmetic is consistent — it does not mean the investment is attractive. Judge those under their own headings.

Input validity

  • ⚠Indicative result — material assumptions remain unverified (0/4 diligence items confirmed in the verification checklist).

Investor attractiveness

  • ⚠NPV at the 12% required return is NEGATIVE (-₹3.13 L) — this deal is below your own hurdle rate. Renegotiate terms or lower the hurdle deliberately.
  • ⚠Annualized IRR (9.12%) is below the required return of 12%.
  • ⚠Monthly income alone never recovers the investment — payback (month 60) depends ENTIRELY on the terminal buyback being honoured.

Bankability & counterparty

  • ⚠Unsecured counterparty promise valued at 100% recovery: ₹19.00 L (36% of total cash) rests on the franchisor honouring the terminal payment with no security and no default risk assumed. Enter a default probability and/or security backing to see the credit-adjusted view.
Investment (incl. GST)
₹39.90 L
₹38.00 L + 5% GST
Monthly income (avg)
₹57,000
Cash yield 17.1% p.a.
Buyback (contractual)
₹19.00 L
50% of ₹38.00 L
Total cash received
₹53.20 L
₹34.20 L payouts + terminal
Net profit
₹13.30 L
Total ROI
33.33%
MOIC 1.333x
Annualized IRR (XIRR)
9.12%
Real (after 5% inflation): 3.92%
Payback (incl. terminal)
5 yr
From income alone: Not recovered · NPV @ 12%: -₹3.13 L

Monthly cash — franchisee

Cumulative investor cash & payback

Includes the terminal payment in the final month.

Scenario comparison — net investor profit

Each bar is a full model re-run under that scenario's drivers.

Sensitivity (tornado) — IRR impact of ±20% driver moves

In guaranteed structures, demand sensitivity is small until units cross the threshold — buyback recovery usually dominates.