EAF, H₂ Boilers, CCUS; CAPEX/OPEX/IRR; Scenarios
Board-level capital allocation models for major technology transitions (electrification, hydrogen, CCUS). Each pathway includes TRL, dependencies, grid impact, downtime, and IRR/NPV sensitivity to carbon pricing.
Board-Level Capital Allocation Model – System Impact & Financial Analysis
| Metric | Conservative | Aggressive | Net-Zero 2035 |
|---|---|---|---|
| Target Year | 2045 | 2038 | 2035 |
| Total CAPEX | €2.8B | €4.2B | €6.1B |
| Emission Reduction | 68% | 82% | 95% |
| Grid Dependency | +620 MW | +980 MW | +1,420 MW |
| H₂ Demand | 42k t/yr | 85k t/yr | 124k t/yr |
| Annual Carbon Cost (2030) | €184M | €98M | €42M |
| EBITDA Impact (2030) | -€82M | +€124M | +€286M |
| Weighted IRR | 8.2% | 11.4% | 13.8% |
| CO₂ Breakeven Price | €72/t | €58/t | €41/t |