Hinkley Point C
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Initial investment (Yr 0)
Free cash flows (Yrs 1-35)
Decommissioning (Yr 35)
TitleNPV
Discount Factor
2
-18£15.17-£0.17W@13%-£313%
3
-18£19.29-£0.44W@10%£110%
4
-18£25.90-£1.15W@7%£77%
5
-18£37.93-£0.07B@13%£2013%
6
-18£48.46-£5.74W@2.2%£252%
7
-18£48.22-£0.19B@10%£3010%
8
-18£64.74-£0.51B@7%£467%
9
-18£121.16-£2.52B@2.2%£1012%
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
NPV
Decommissioning Costs