HomeInsightsIndia CAFE Series › The Market
India CAFE Series · Part 6 · The Market
Market Model4 Scenarios · FY28-FY32Full Math

The 5-Year CAFE Credit Market, Modelled

Four-scenario framework for the CAFE 2027 OTC credit market - what each scenario assumes, what moves the market, and which variables OEM treasury teams actually need to track.

By Climate Decode · · 13 min read

BEE clearing band
₹2.5-4.5K
Floor / ceiling per g/km-unit on BEE direct sell-leg
Pooling cap (Section 7)
Bilateral
Credit trading between OEMs; no EU-style pool
Scenario sensitivity
~10×
Market value spread across the four scenarios - super-credit policy is the hinge
Mechanism

How the OTC Credit Market Works

Each year, BEE's passbook ledger computes every OEM's position: target, effective fleet average, surplus or deficit. Surplus OEMs hold credits denominated in g-units - one g-unit equals one gramme of CO2/km of avoided emissions across one unit of sales. Deficit OEMs need to either close the gap operationally, buy credits OTC from surplus OEMs, buy from BEE's direct sell-leg, or pay the EC Act Section 26 penalty.

The OTC market is peer-to-peer with the BEE passbook as ledger. Per industry coverage of the planned market design - the sell-leg is now codified in the 16 July 2026 CAFE 2027 draft as an escalating BEE buyout (FY28 ₹2,500 rising to FY32 ₹4,500 per g CO2/km), which confirms the band modelled here - the BEE direct sell-leg acts as a soft price band: an effective floor at ₹2,500/g-unit (the price at which BEE will sell credits to anyone who wants them) and an effective ceiling at ₹4,500/g-unit (the price above which credits become uncompetitive against direct purchase from BEE).

Two markets in one

The CAFE-III market is structurally two markets stacked: the OEM-to-OEM OTC market (where the real volume should clear) and the BEE direct sell-leg (the market-maker mechanism). The OTC price moves within the escalating buyout schedule (₹2,500 FY28 to ₹4,500 FY32) based on supply-demand. The BEE leg is the backstop when the OTC market does not clear.

Clearing

The Clearing-Price Logic

The market does not clear at a single point - it clears across a band based on the S/D ratio. The clearing-price function is piecewise linear:

  • S/D > 1.5 (heavy supply) → Clearing at BEE floor: ₹2,500/g-unit
  • S/D < 0.85 (supply-constrained) → Clearing at BEE ceiling: ₹4,500/g-unit
  • 0.85 ≤ S/D ≤ 1.5 (balanced band) → Linear interpolation: floor + (ceiling − floor) × (1 − (S/D − 0.85) / 0.65)

The interpolation logic produces a clearing price that smoothly transitions across the band. A market at S/D 1.2 clears at ~₹3,400/g-unit. A market at S/D 0.9 clears at ~₹4,350/g-unit.

Headline

Four Scenarios - What Moves the Market

The 5-year value of the OTC credit market depends on four variables: super-credit policy stability, BEV ramp delivery, pooling adoption, and enforcement intensity. Different combinations of these produce qualitatively different markets.

  • Base case - 3.0× BEV super-credit holds flat through FY32, BEV ramps deliver as publicly guided, Section 26 enforcement at the recalculated rate. Market clears with structural oversupply, prices at the BEE floor (₹2,500/g-unit), most surplus credits banked rather than realised - the ‘scrip nobody wants' outcome for surplus OEMs.
  • EU phase-out - super-credit phases down (3.0 → 2.0 → 1.0) following EU Reg 2019/631. Market tightens; clearing closer to the BEE ceiling (₹4,500/g-unit); 5-year market value materially higher than base case.
  • Downside - BEV ramps underdeliver vs guidance, pooling stays limited, MoP enforces at gross statutory rates. Both OTC value AND penalty value accumulate; aggregate exposure largest because the penalty schedule dominates.
  • Upside - BEV delivers above guidance, pooling adoption wide, enforcement stays at the recalculated rate. Smallest aggregate market because pooling absorbs much of what would have traded OTC.
Upside (+25% BEV, pooling)≈0.3× baseBase case (3.0× flat)1× (reference)Downside (-25% BEV)largest - penalty-ledEU phase-out (3.0→1.0)≈2.5× base
Four-scenario CAFE 2027 credit-market shape (directional). The actual ₹ Cr values are Climate Decode model outputs; we publish the shape but not the per-scenario numbers.

The single most consequential variable

Super-credit policy stability is the variable to track. A move from 3.0× flat to an EU-style phase-out shifts the 5-year market value by roughly 2.5× on our model - and the spread across all four scenarios is roughly an order of magnitude. For a treasury team deciding whether to bank credits or sell them at the floor, this is the daily watch.

Want a sensitivity slider across all four scenarios for your OEM?

See it in TerraNova →
Supply

Supply Side - Where Credits Come From

Credit supply in the OTC market is driven by OEMs whose fleet-average position sits below the year-by-year Standard - either because of a heavy BEV mix, a strong SHEV anchor, or because their fleet is mass-curve-favourable at high W.

  • Tata Motors - the largest BEV portfolio in India (Nexon EV, Punch EV, Tiago EV, Tigor EV) with the Sierra EV / Avinya 1 / Curvv EV / Harrier EV pipeline ramping FY28+; in the published Sept 2025 draft's 3.0× BEV regime, the largest single-OEM supply contributor
  • MG Motor (JSW-MG) - structurally high per-unit super-credit value given the ~86% BEV mix in FY26 - far past the original 50%-by-FY27 target
  • BYD India + Volvo Cars India - near pure-EV plays, supply driven by per-unit value rather than absolute volume
  • Toyota Kirloskar - SHEV-anchored, 2.0× vi on Hycross / Hyryder / Camry produces meaningful supply without BEV exposure

Under an EU-style super-credit phase-out, total industry supply falls materially because every BEV in every supply-side OEM's fleet generates less denominator inflation. Tata loses the most in absolute terms; smaller pure-EV players lose proportionally.

Demand

Demand Side - Where Buyers Sit

Credit demand comes from OEMs whose fleet-average position sits above the year-by-year Standard and who can't close the gap fast enough through their own decarb levers. Demand is more diversified than supply: large-volume OEMs with thin BEV mixes drive absolute exposure; premium importers drive concentrated ceiling-adjacent demand.

  • Maruti Suzuki - the single largest absolute exposure simply because of volume (~1.9M units annually), partially mitigated by SHEV at 2.0×
  • Hyundai + Kia - the second-tier volume exposure, dependent on Creta EV / Carens EV ramp delivery
  • Mahindra & Mahindra - INGLO BEV platform timing determines whether they sit on the demand side or move to balanced
  • Premium European importers (Skoda-VW, Mercedes, BMW, Audi) - structurally short on high per-unit g/km; likely to trade credits (Section 7 “pooling”) rather than buy heavily from BEE
  • Honda Cars India - e:HEV-only India strategy means structural demand exposure on every reporting year
How the Model Works

Inputs, Logic, Outputs - in Plain English

The 5-year credit-market view in this article is a Climate Decode forecast model. It is not in the BEE draft. The model combines what the BEE Sept 2025 draft actually says about the Standard formula, super-credits, penalty schedule and pooling with our assumptions about OEM-level BEV ramps and policy enforcement intensity - and produces an OTC clearing-price forecast. Here's what feeds it, what it does, and what comes out.

What goes in - FROM THE DRAFT AND THE EC ACT

  • Section 4(1) Standard formula and Table 1 year-by-year c values FY28-FY32
  • Table 3 volume derogation factors (BEV / Range-Extender 3.0×, PHEV / SHEV-Flex 2.5×, SHEV 2.0×, Flex Fuel Ethanol 1.5×)
  • Section 4(4) CO2-reducing-technology derogation with the 9 g/km cumulative cap
  • Section 4(5) Carbon Neutrality Factor (8% / 22.3% / 5%+ by fuel type)
  • Section 7 credit trading (the draft’s “pooling”)
  • Section 26 EC Act penalty schedule (₹10 lakh base + ₹25K / ₹50K per vehicle at the 0.2 L/100 km threshold)

What goes in - CLIMATE DECODE ASSUMPTIONS

  • BEE direct sell-leg pricing band - ₹2,500-4,500 per g-unit soft floor/ceiling (industry coverage / Climate Decode market monitor; not in the published draft)
  • Super-credit schedule per the September 2025 published draft; the April 2026 circulated draft's reported SHEV 1.6× / flex-fuel 1.1× cuts (BEV unchanged, per Business Standard) are run as a scenario variant
  • Each OEM's public BEV ramp guidance, with delivery confidence calibrated separately per maker
  • WLTP transition timing - default assumes MIDC remains the operative cycle until MoP separately notifies a conversion factor
  • Enforcement intensity - default applies the March 2026 recalculation precedent (~35% of gross statutory penalty)
  • Pooling adoption - default assumes premium European OEMs pool under Section 7; Tata operates as standalone surplus seller
  • OTC clearing function - S/D ratio above 1.5 clears at BEE floor; below 0.85 at BEE ceiling; linear between
  • A small carry-forward discount on banked credits reflecting time-value, applied year by year

What comes out - MODEL OUTPUT

For each scenario (Base, EU phase-out, Downside, Upside), the model produces: 5-year OTC market value in ₹ Cr, the supply / demand ratio, the implied clearing price, the share of supply that ends up banked vs realised, and the unmet-demand penalty exposure. Every output is traceable back to which input drives it.

Where the model is fragile

The single biggest fragility is the super-credit haircut question (covered in Part 4). If BEE moves toward an EU-style phase-out of the 3.0× BEV multiplier, the model output shifts from the Base scenario to the EU phase-out scenario - a roughly 2.5× change in 5-year market value. This is the assumption to revisit when the final notification lands.

Want to Run Your Own Scenarios?

TerraNova for CAFE lets you set the BEV ramp, enforcement, pooling, and super-credit assumptions for your OEM's position and re-clears the credit market live.

Book a walkthrough →
Drivers

What Moves the Market

Five variables move the clearing price more than anything else. Three of them are policy (super-credit schedule, pooling provisions, enforcement intensity); two are operational (BEV ramp delivery, WLTP cycle baseline). Modelling these as levers in TerraNova for CAFE produces the per-OEM scenario engine.

  • Super-credit haircut - the single biggest variable; no longer hypothetical: the April 2026 circulated draft already cuts SHEV to 1.6× and flex-fuel to 1.1× (BEV untouched, per Business Standard). Moves the model from heavy structural oversupply (base) to undersupply (phase-out) across the five years.
  • BEV ramp slippage - if Tata, Maruti, Mahindra hit their public guidance, base case holds. If they slip 25%, downside.
  • Pooling adoption - pooling is allowed under Section 7; the question is uptake. If premium-importer pools form, ~₹1,000-1,500 Cr of demand (Climate Decode bracket) nets out intra-pool; if they don't, that demand hits the OTC market at ceiling-adjacent prices.
  • Enforcement intensity - lax enforcement removes the demand floor and the market collapses to ~20% of nominal value.
  • WLTP cycle baseline - if AIS:175-certified data shows ICE uplifts above the ~1.18 trade-press estimate, measured baselines rise further (CAFE targets re-base separately via the MoP conversion factor).
Next in this series

The platform that runs all of this.

Part 7 covers TerraNova for CAFE - the workspace that combines onboarding, dashboard across regimes, decarb-lever planning under super-credits, Compliance Manager projections, and the 5-year market-watch view.

Read Part 7 →Series Home

Modelling your CAFE-III position before the rulebook locks in

From per-OEM cost exposure to the 5-year credit-market view, Climate Decode helps Indian passenger-vehicle OEMs sequence the CAFE-III response with finance-grade clarity.

Newsletter

Carbon market insights, to your inbox

Regulatory shifts, market outlooks and new tools from Climate Decode. Work email only - first and last name optional. No spam, unsubscribe anytime.

Subscribe to insights →