IRR 3.9%
Bear: 0.4%
Base: 3.9%
Bull: 7.4%
IRR3.9%
NPV$-3.3M
DCF$24.4M
Equity Multiple1.53x
Payback12.0yr
Break-Even$11'286/d
Multi-Year ROI Projection
Net ROI after OPEX, depreciation, and interest by scenario
Deal Structure
1 ship · $24.0M total
LTV
60%
Grace
None
Tenor
10yr
Return Drivers
Lifetime value composition
Historical Backtest
Actual$12.6K/dvs$12.6K/dModel
$71K2015-2025 · Model vs actual Supramax charter rates