Three Ways to Build Zimbabwe's Curing Infrastructure
Mandatory 2029 compliance infrastructure for Zimbabwe's 130,000 smallholder tobacco farmers. Choose the path that fits you.
Verify Our Infrastructure → Live Village Map100% traceable supply chain → See how it worksChoose Your Path
For Merchants
Fund Compliant Curing Infrastructure
Fund compliant curing infrastructure for your contracted growers.
- • You fund the $75,000 village. We build and operate it.
- • You pay $1.60/kg all-in curing — cure, grade, deliver, traceable.
- • Eliminate side-marketing and post-harvest losses; achieve 2029 compliance.
64.3%
5-Year IRR
Curing Villages business model
12.0×
MOIC
Multiple on invested capital
$47.8M
Enterprise Value
Year 5 DCF (18% WACC)
31 Villages
Breakeven
Cash-flow positive from Year 2
5 to 355 Villages in Five Years
| Year | New | Cumul. | Cap./Village | Util. | Fee/kg | Total kg | Revenue |
|---|---|---|---|---|---|---|---|
| Y1 | 5 | 5 | 25,000 | 90% | $1.60 | 112,500 | $0.18M |
| Y2 | 50 | 55 | 27,000 | 90% | $1.70 | 1,336,500 | $2.3M |
| Y3 | 100 | 155 | 29,000 | 95% | $1.80 | 4,272,250 | $7.7M |
| Y4 | 100 | 255 | 31,000 | 95% | $1.90 | 7,509,750 | $14.3M |
| Y5 | 100 | 355 | 33,000 | 95% | $2.00 | 11,129,250 | $22.3M |
Note: $75,000/village, merchant-funded. Village capacity increases by 2,000 kg/year. Service fee increases $0.10/kg/year.
Five-Year Financial Summary
Revenue
$26.25M
EBITDA
$16.82M (64% margin)
Net Income
$12.56M
Enterprise Value
$47.8M (DCF at 18% WACC)
Central G&A
~$1.1M
⚠ Figure from prior model — pending confirmation
Closing Cash Balance Y5
$42.3M
⚠ Figure from prior model — pending confirmation
Why Carbon Credit Prices Are Rising
Leading research firms project significant carbon price increases driven by tightening regulation, corporate net-zero commitments, and supply constraints.
| Source | Current (2025) | 2030 Projection | 2035 Projection |
|---|---|---|---|
| EY Global | $25/tonne | $50–75/tonne | $75–125/tonne |
| BloombergNEF | $25/tonne | $45–65/tonne | $80–120/tonne |
| MSCI Carbon Markets | $25/tonne | $55–80/tonne | $100–150/tonne |
A 5-year forward buy at today's $25/tonne saves an estimated 58% versus projected 2030 spot prices of $50–75/tonne. For a buyer purchasing 1,000 tonnes/year, that's a saving of $25,000–$50,000 annually by Year 5.
Global Demand for Carbon Credits Is Exploding
10,000+
Companies with SBTi net-zero commitments requiring offsets
7×
Projected increase in voluntary carbon market demand by 2030
$35B
Estimated voluntary carbon market size by 2030 (from $2B in 2022)
20%
Zimbabwe's current ESG compliance rate — international buyers demanding 90%+
The greenwashing crisis has made integrity the single most important factor in carbon credit purchasing. Buyers are migrating from cheap, low-integrity credits to premium, high-integrity standards. Marillion's Diamond Standard — with real-time project data and measurable co-benefits, marketed through the Marillion Diamond Standard — positions these credits at the premium end of the market.