⚛️ Frontier DeepTech & Baseload Clean Power

Commercial Fusion Energy Power Plant Model

Underwrite commercial magnetic confinement fusion power plants (250MW–1,000MW net electric output). Model 90% baseload capacity factors, 24/7 industrial clean energy PPAs ($0.058/kWh), high-temperature superconducting magnet maintenance, and 30-year project IRR.

1. Reactor Capacity & PPA Power Tariffs

Net Electric Power Output (MW-e)

Capacity Factor (% Availability)

Baseload Clean PPA Power Price ($/kWh)

Overnight Plant CapEx ($M / MW-e)

2. Plant Cash Flow & Project IRR

BASELOAD ZERO CARBON

Annual Net EBITDA

$0 / yr

30-Yr Project IRR

0.0%

Gross PPA Power Rev

$0 / yr

Total Plant CapEx

Levelized LCOE

$0.00/kWh