CBAM Financial Intelligence
Cost Forecasting & What-If Analysis
€20M
Total CBAM Liability
2026 - 2034
€2,237K
Avg. Annual Cost
Per year
€26,164K
Potential Savings
Identified opportunities
35/100
Risk Score
Medium Risk
Cost Projection (2026 - 2034)
2026
Cost: €66,251
ETS: €95/tCO2
Phase-in: 2.5%
Emissions: 30,150 tCO2
2027
Cost: €153,008
ETS: €105/tCO2
Phase-in: 5.0%
Emissions: 31,268 tCO2
2028
Cost: €349,758
ETS: €115/tCO2
Phase-in: 10.0%
Emissions: 32,431 tCO2
2029
Cost: €891,887
ETS: €125/tCO2
Phase-in: 22.5%
Emissions: 33,644 tCO2
2030
Cost: €1,561,347
ETS: €135/tCO2
Phase-in: 35.0%
Emissions: 34,907 tCO2
2031
Cost: €2,370,511
ETS: €145/tCO2
Phase-in: 47.5%
Emissions: 36,223 tCO2
2032
Cost: €3,332,737
ETS: €155/tCO2
Phase-in: 60.0%
Emissions: 37,595 tCO2
2033
Cost: €4,616,310
ETS: €165/tCO2
Phase-in: 75.0%
Emissions: 39,024 tCO2
2034
Cost: €6,794,277
ETS: €175/tCO2
Phase-in: 100.0%
Emissions: 40,514 tCO2
Net CBAM Cost (€)
Phase-in increases from 2.5% (2026) to 100% (2034)
Yearly Breakdown
2026
2.5% phase-in
€66K
€95/tCO2
2027
5.0% phase-in
€153K
€105/tCO2
2028
10.0% phase-in
€350K
€115/tCO2
2029
22.5% phase-in
€892K
€125/tCO2
2030
35.0% phase-in
€1,561K
€135/tCO2
2031
47.5% phase-in
€2,371K
€145/tCO2
2032
60.0% phase-in
€3,333K
€155/tCO2
2033
75.0% phase-in
€4,616K
€165/tCO2
2034
100.0% phase-in
€6,794K
€175/tCO2
Risk Factors
methodology
medium1 product(s) using default emission values
Mitigation: Obtain verified emission data from manufacturers to reduce costs
regulatory change
lowCBAM scope may expand to additional product categories
Mitigation: Monitor EU regulatory developments and prepare contingency plans
Portfolio Summary
Products Tracked3
Total Volume (2026)17,000 t
Emissions (2026)30,150 tCO2
Avg. Cost/Tonne€4
Verified Data1/3