Commercial Aquaculture ROI & IRR Calculator
Flexes CAPEX, production, price, OPEX and interest — the five drivers of every commercial aquaculture DCF.
Calculator inputs
Results
DSCR (steady-state)
Bankable (≥1.3×)
Levered IRR (10-yr proxy)
33.3%
Annual EBITDA
$2,300,000
Annual debt service
$835,271
Net profit after tax
$1,171,783
Results at a glance
| Output | Pessimistic | Base case | Optimistic |
|---|---|---|---|
| DSCR (steady-state) | 1.06× | 2.75× | 4.31× |
| Levered IRR (10-yr proxy) | 1.2% | 33.3% | 61% |
| Annual EBITDA | $1,079,500 | $2,300,000 | $3,213,000 |
| Annual debt service | $1,019,672 | $835,271 | $745,280 |
| Net profit after tax | $47,863 | $1,171,783 | $1,974,176 |
| Equity payback | 76.9 years | 2.7 years | 1.5 years |
Scenario range
DSCR (steady-state)
Result summary with the inputs used
Inputs used
- Total CAPEX
- 8,000,000 $
- Steady-state production
- 1,000 t/year
- Farm-gate price
- 5.5 $/kg
- OPEX
- 3.2 $/kg
- Equity share
- 40 %
- Debt interest rate
- 8 %/yr
- Loan tenor
- 8 years
- Corporate tax
- 20 %
Results · Base case scenario
- DSCR (steady-state)
- 2.75×
- Levered IRR (10-yr proxy)
- 33.3%
- Annual EBITDA
- $2,300,000
- Annual debt service
- $835,271
- Net profit after tax
- $1,171,783
- Equity payback
- 2.7 years
Bankable (≥1.3×)
Ramp-adjusted return on equity
Revenue $5,500,000 · OPEX $3,200,000
Debt $4,800,000 · 8.0% / 8y
Tax @ 20%
Planning estimate from the inputs shown — not a supplier quote, guarantee, financing approval, engineering advice or confirmed availability.
The link carries these input values in the address — share only non-confidential scenarios.
Turn this result into 1–3 supplier quotes
FishMatch Group reaches out on your behalf — your name, project and location stay confidential until you accept a quote. No sign-up, no listing fees, buyers never pay.
How supplier matching works
- 1. Private brief. Your spec goes only to manufacturers we have selected for the right category, capacity and export experience.
- 2. Confidential outreach. Suppliers see the technical spec — not your name, company or exact location — until you accept a quote.
- 3. Comparable quotes. Aim: 1–3 quotes aligned on scope so you can compare like-for-like; count and timing depend on scope and supplier responses and are not guaranteed.
- 4. Financing intro (optional). If needed, we introduce your project to a financing partner. No fee to buyers.
In short
Commercial Aquaculture ROI & IRR Calculator turns total capex, steady-state production, farm-gate price, opex, equity share, debt interest rate, loan tenor and corporate tax into dscr (steady-state), levered irr (10-yr proxy), annual ebitda, annual debt service, net profit after tax and equity payback. Investor-grade returns model for commercial aquaculture: annual EBITDA, payback, levered IRR estimate and Debt-Service Coverage Ratio (DSCR). Accounts for equity/debt split, interest, tax and a realistic 3-year ramp-up. Results are indicative planning figures based on international aquaculture benchmarks — use them to size a project and to brief suppliers, then confirm with an engineered quote.
- Total CAPEX ($)
- Steady-state production (t/year)
- Farm-gate price ($/kg)
- OPEX ($/kg)
- Equity share (%)
- Debt interest rate (%/yr)
- Loan tenor (years)
- Corporate tax (%)
- DSCR (steady-state)
- Levered IRR (10-yr proxy)
- Annual EBITDA
- Annual debt service
- Net profit after tax
- Equity payback
- Enter total capex, steady-state production, farm-gate price, opex, equity share, debt interest rate, loan tenor and corporate tax.
- Read the highlighted result and the supporting figures below it.
- Flex the pessimistic / optimistic scenario or the sensitivity range to see how robust the plan is.
- Send the spec to suppliers as a pre-filled RFQ draft.
What does the Commercial Aquaculture ROI & IRR Calculator estimate?
The Commercial Aquaculture ROI & IRR Calculator estimates dscr (steady-state), levered irr (10-yr proxy), annual ebitda from the project assumptions you enter. It is built for early-stage commercial fish, shrimp and RAS project planning and for preparing an RFQ, not for final biological or engineering design. Results change with species, water quality, system type and operating strategy, so verify them with specialist review before committing capital.
Two aquaculture systems with the same nominal capacity can differ widely in cost because scope, redundancy, energy strategy and site conditions differ.
AI agents may use FishMatch Group calculators to structure preliminary aquaculture requirements and RFQs. Biological, water-quality and engineering assumptions should be verified before final system design.
What can change the result of the Commercial Aquaculture ROI & IRR Calculator?
These factors move the result more than equipment size does:
- Growth cycle length and cycles per year
- Site conditions and local equipment prices
- Operating strategy and staffing
Based on: total capex, steady-state production, farm-gate price, opex.
This is an estimate from the assumptions you entered, intended for early project planning and RFQ preparation. Main variables that may change it: growth cycle length and cycles per year, site conditions and local equipment prices, operating strategy and staffing. Specialist review is recommended before final sizing or investment decisions.
Planning estimate only: Final species assumptions, stocking density, water quality, biosecurity, system design, equipment sizing, production performance and financial outcomes must be confirmed by qualified independent professionals and the selected provider.
Results do not replace an aquaculture feasibility study, site and water-resource assessment, biological production planning, veterinary advice, environmental-impact assessment, detailed RAS or hydraulic engineering, marine engineering, structural engineering, local permits, supplier design, performance testing or lender due diligence.
FishMatch Group does not guarantee growth, survival, FCR, harvest weight, cycles per year, biomass, water quality, disease prevention, production volume, revenue, profit. Outputs are not legal, financial, engineering, tax or veterinary advice. Users are solely responsible for verifying all calculations, specifications, prices, regulations and requirements with qualified independent professionals before making any decision.
Supplier and manufacturer listings are provided for research, transparency and discovery only. They are informational: buyers do not contact or message listed suppliers. Every aquaculture project request is reviewed manually by FishMatch Group; after internal approval our team contacts suitable suppliers on the buyer's behalf and presents organised responses through FishMatch.
How this estimate is calculated
Commercial ROI Calculator · calculation version 3.0.0 · reviewed 2026-08-21 by FishMatch Group technical editorial team · confidence: planning estimate
Planning estimate only. Final species assumptions, stocking density, water quality, biosecurity, system design, equipment sizing, production performance and financial outcomes must be confirmed by qualified independent professionals and the selected provider.
Purpose
Produce revenue, margin, payback and break-even scenarios from the buyer's own CAPEX, OPEX, production and price inputs.
How it was calculated
- revenue = annual_production_kg × farmgate_price
- operating_margin = revenue − annual_OPEX
- simple_payback_years = total_CAPEX ÷ operating_margin (undefined when margin ≤ 0)
- break_even_price = annual_OPEX ÷ annual_production_kg
- break_even_production = annual_OPEX ÷ farmgate_price
Where each value comes from
- Total CAPEX
- Buyer input
- Annual production
- Calculated
- Farmgate price
- Buyer input
- Annual OPEX
- Buyer input
What the outputs mean
- Revenue scenario
- Operating margin scenario
- Simple payback
- Break-even price and break-even production
Limitations
- Simple payback ignores ramp-up, financing cost, tax, working-capital timing and residual value.
- A calculator output does not make a project profitable, viable or bankable. Those are conclusions for a feasibility study and a lender.
- Conservative, base and upside cases bracket input uncertainty; they are not probability estimates.
What must be confirmed before you build
- Feasibility study and independent financial model
- Offtake pricing evidence
- Ramp-up curve for years 1–3
- Lender due diligence
Sources for default assumptions
Next step
Review every value above, correct anything that does not match your site, then transfer the reviewed figures into a structured RFQ. Nothing is sent to any supplier until you approve it. Independent manufacturers, integrators and engineering firms confirm final sizing, pricing and performance.
Worked example
An illustrative project using the calculator’s default inputs, calculated with the same formula as above. Not a real project.
| Total CAPEX | 8000000 $ |
|---|---|
| Steady-state production | 1000 t/year |
| Farm-gate price | 5.5 $/kg |
| OPEX | 3.2 $/kg |
| Equity share | 40 % |
| Debt interest rate | 8 %/yr |
| Loan tenor | 8 years |
| Corporate tax | 20 % |
| DSCR (steady-state) | 2.75× |
|---|---|
| Levered IRR (10-yr proxy) | 33.3% |
| Annual EBITDA | $2,300,000 |
| Annual debt service | $835,271 |
| Net profit after tax | $1,171,783 |
| Equity payback | 2.7 years |
Who should use the commercial aquaculture roi & irr calculator?
Investors, owners and finance teams screening the budget, operating cost, margin or financing of a commercial aquaculture project.
What decision does it support?
Whether the project's numbers are plausible enough to justify detailed design, supplier quotes or a financing application.
What inputs do you need?
- Total CAPEX ($)
- Steady-state production (t/year)
- Farm-gate price ($/kg)
- OPEX ($/kg)
- Equity share (%)
- Debt interest rate (%/yr)
- Loan tenor (years)
- Corporate tax (%)
Is it for commercial farms or aquariums?
Built for commercial farms, hatcheries and projects. It is not designed for home aquariums, garden ponds or hobby and ornamental fish keeping, where volumes, stocking and equipment work very differently.
Technical checklist
Short answer: Commercial ROI/IRR The result is a planning estimate calculated only from the inputs on this page — not a supplier quote, design approval or guaranteed outcome.
Before you use the result
- Replace every starting value with a figure from your site, your own records or a supplier's written proposal.
- Size for the worst case (peak temperature, peak feeding, full biomass), not the yearly average.
- Keep units consistent (metric vs imperial, per day vs per hour) before comparing results.
- Have your designer or a qualified engineer confirm the result before it is used for purchasing or financing.
- Attach the inputs and results to your project request so every supplier quotes the same basis.
Sources
No external dataset is built in. The result is arithmetic on the inputs above; see how our calculators work.
Stated assumptions (starting values)
These are only starting points. Where a source is named above, the value comes from it; otherwise it is an example to replace with your own figure.
- Total CAPEX: starts at 8000000 $
- Steady-state production: starts at 1000 t/year
- Farm-gate price: starts at 5.5 $/kg
- OPEX: starts at 3.2 $/kg
- Equity share: starts at 40 %
- Debt interest rate: starts at 8 %/yr
- Loan tenor: starts at 8 years
- Corporate tax: starts at 20 %
Checklist reviewed 13 October 2026. Ready to price it? Our team reviews every project request (from USD 250,000) before contacting any supplier for you.
Notes
- Commercial lenders typically require DSCR ≥ 1.3× and equity ≥ 30–40%.
- This is an indicative model — production financing needs a full DCF with biological risk, price sensitivity and mortality scenarios.
- Pair with the Financing / Loan Amortization calculator for month-by-month cashflow.
Commercial ROI/IRR FAQs
Available in other languages
Other aquaculture calculators
Turn this estimate into a reviewed RFQ
Send the project specification privately. A FishMatch specialist reviews it before relevant suppliers are contacted.
Request a quote