FLY Bharat · Investor tools

ROI
SIMULATOR.

Choose how much goes into each phase and whether it pays out or compounds. See what your share of the FLY Bharat tunnel could be worth over ten years.

  • ₹50 CrProgramme size
  • 1,000Units in the SPV
  • 5 yearsLock-in
  • 10 yearsModelled horizon
Step 1 · Your allocation

BUILD YOUR ALLOCATION.

Type rupees or shorthand such as 5 cr, 50 lakh or 5,00,00,000. The minimum is ₹5 Cr in total across phases. Results update as you type.

Quick start
Stress test and benchmarkOptional
Scales every year’s projected SPV cash flow. 100% is the financial model as planned; lower it to see how returns hold up if the tunnel under-delivers.
Compares your capital with the same amount compounding annually in a deposit, before tax.
Step 2 · Your flight path

YOUR RESULTS APPEAR HERE.

Enter at least ₹5 Cr across the phases above.

How it works

THE MATHS, IN THE OPEN.

  1. Your share. Each rupee buys units at the phase price. Your share of the SPV is your units divided by 1,000.
  2. Your slice of cash flow. Every year the SPV generates free cash flow to equity (FCFE). You receive your share of it.
  3. Pay out or compound. The part you take as cash is paid out. The part you reinvest joins a corpus that compounds at 8% a year.
  4. Asset share. The tunnel’s asset base, ₹38 Cr, depreciates by ₹3.8 Cr a year to zero at Year 10. You hold your share of what is left.
  5. Total value = cash received + reinvested corpus + asset share. ROI = total value ÷ capital − 1. IRR treats Year-N total value as the exit. Payback is the month cumulative cash first matches your capital.

Projected SPV cash flow (100% of plan)

Source: Waltair Group’s FLY Bharat financial model. Year 1 is FY 2027–28. Phase prices and caps: .

Illustrative only. This simulator shows outputs of Waltair’s financial model. Projections are not guarantees. Returns depend on construction timelines, ramp-up, pricing, operating costs and exit terms, and are shown before tax. This is not an offer or solicitation to invest. Please read the offer documents and speak to our investor relations team before you decide.
Want the full picture?

TALK TO US ABOUT
FLY BHARAT.

Discuss this investment