ANNUAL PROFILE
Revenue, EBITDA & debt service
RevenueEBITDADebt service
CURRENT CASE · BASE
Bid viability at a glance
Calculated now
CREDIT VIEW
Debt service coverage
THREE-CASE COMPARISON
Return and resilience
AUDITABLE OUTPUT
Project & equity cash flows
BIDDER STRESS TEST
What moves the equity case?
One-at-a-time shocks and a two-variable matrix based on the active scenario.
DRIVER RANGE
±10% one-way sensitivity
COMBINED STRESS
Traffic growth × initial capex
INTERPRETATION