EMBR

POWER

EMBR

POWER

EMBR

POWER

INTERACTIVE TOOL

Model your datacenter’s power economics in seconds.

Plug in your load, PUE, lease rate and capex to see how the numbers stack up. Built on the same assumptions behind our 2026 trend report.

Scroll to use

RUN THE NUMBERS

Your inputs. Live economics.

01

Your assumptions

Start simple — open advanced for the full model

Size & power

100 MW
$65

Revenue & build cost

$150
$10.0k
02

Returns & economics

All-in capex $/kW ⓘ

$10.0k

$1.0B total

Yield on cost ⓘ

6.5%

unlevered

Cash-on-cash ⓘ

5.7%

levered

Power draw

130 MW

Energy / yr

968 GWh

Power bill / yr

$79M

Revenue / yr

$180M

EBITDA / yr

$65M

03

Where each rent dollar goes

Per kW-month
Power $65 Opex $30 Debt service $38 Net to equity $17
04

The cost of waiting

Existing asset payback

~17.5 yrs

Traditional route payback

~21.5 yrs

Existing (~15 mo) vs:
22 yrs
Existing asset (~15 mo)Traditional route
$-1.0B$-800M$-600M$-400M$-200M$0$200M$400M0y2y4y6y8y10y12y14y16y18y20y22yYears from start

Cost of waiting for power the traditional way

$245M

over the extra 45 months before power comes online

05

Compatible power assets

Matched to your ~130 MW draw
Grid frequency:
AeroderivativeBest fit

Fast-start, common in existing peaker fleets

2 × ~72 MW

to cover your load · $347–489/kW

e.g. LM6000PF+, FT8 SP60, FT4000 SP70

E-class frame

Workhorse peakers, widely available secondhand

2 × ~88 MW

to cover your load · $324–416/kW

e.g. 6B.03, SGT-800, 7E.03

F-class

Efficient, mid-merit generation

1 × ~260 MW

to cover your load · $237–245/kW

e.g. 7F.05, SGT6-5000F, M501GAC

Advanced H/J

Newest and most efficient, rarely available used

1 × ~430 MW

to cover your load · $198–214/kW

e.g. SGT6-8000H, 7HA.02, 7HA.03

Unit sizes, frequency and $/kW from the EMBR turbine reference (Gas Turbine World 2025). Existing peaker fleets skew toward aeroderivative and E-class machines — plan N+1 for redundancy.

Illustrative model built on typical industry ranges. Figures are for education only — not a quote, an offer, or investment advice.

Source power faster

Ready to bring power online years ahead of the queue?

Talk to EMBR about matching your load to existing turbine assets and sourcing power on an accelerated timeline.

WHY IT MATTERS

Decisions worth millions shouldn’t rest on a spreadsheet guess.

Real power assumptions

Load, PUE and utilization modeled the way operators actually build — not idealized nameplate figures.

Lease vs. capex clarity

See the crossover between leasing capacity and building your own, priced per kW in seconds.

Answers before the meeting

Pressure-test a site’s economics instantly, then bring us in to turn the model into delivered megawatts.

FROM MODEL TO MEGAWATTS

Like what the numbers say? Let’s build it.

We deliver turnkey power capacity in 12–24 months. Bring us your model and we’ll turn it into online megawatts.