Scenario Comparison
Side-by-Side Scenario Stack
Save the current scenario, then compare two runs across all key financial metrics.
Saved Scenarios (2)
PRESETScenario A — Static High Tariff
PRESETScenario B — Aggressive Operational
| Metric | Scenario A | Scenario B | Δ (B − A) |
|---|---|---|---|
| Accretive CAPEX | ₪270.7M | ₪303.4M | +₪32.7M |
| Annual OPEX | ₪3.2M | ₪2.5M | ₪-681K |
| Gross Benefit | ₪152.1M | ₪228.7M | +₪76.6M |
| Net Annual Benefit | ₪71.7M | ₪149.0M | +₪77.3M |
| Portfolio EBITDA | ₪154.8M | ₪232.1M | +₪77.3M |
| EBITDA Margin | 30.8% | 46.1% | +15.4pp |
| Net Profit Uplift | +₪44.5M | +₪92.4M | +₪47.9M |
| Net Profit % Uplift | 86.4% | 179.5% | +93.1pp |
| Payback (yrs) | 3.8 | 2.0 | ₪-2 |
| Solar MWp | 20 | 30 | +₪10 |
| BESS MWh | 40 | 40 | ₪0 |
| V2G Storage MWh | 50.5 | 113.1 | +₪63 |
| Gas Gen MW | 20 | 20 | ₪0 |
| CCGT CAPEX | ₪90.0M | ₪90.0M | ₪0 |
| Gas O&M + Fuel | ₪77.2M | ₪77.2M | ₪0 |
| CCGT Net Contrib. | ₪1.7M | ₪1.7M | ₪0 |
