SECTION 10.1 · FINANCIAL MODEL — IRR SCENARIOS
Page 82
10.1
Base-case IRR reaches 22% only above 6,000 tonne annual output
At 6,000 tonnes and an 8% domestic price premium over China CIF, the model produces a 22% IRR and 6.4-year payback. IRR falls to 11% at import price parity — below cost of capital at any scale under 5,200 tonnes.
Downside Case
11%
IRR
Payback9.1 yrs
Price premium0%
Output6,000T
Import price parity. Investment does not exceed cost of capital.
Base Case ✦ Target
22%
IRR
Payback6.4 yrs
Price premium8%
Output6,000T
8% domestic premium sustained. Viable but not robust — premium is the controlling variable.
Upside Case
31%
IRR
Payback4.8 yrs
Price premium15%
Output6,000T
Triggered by tariff event or supply disruption. Dependent on premium holding through investment horizon.