From Azolla fern to clean cooking fuel — priced in pesos, not dollars

DM-XTech is building the Philippines' first vertically-integrated Azolla-to-Compressed BioMethane (CBM) system. A scalable, domestically-produced LPG substitute at BTU parity with imports — with all inputs peso-denominated and immune to FX and geopolitical supply shocks.

₱12M
Phase 1 Term Loan Ask
2.84×
Year 2 DSCR (Base Case)
~48%
10-Year Equity IRR
287 MT
LPG Displaced / Hub / Year
₱11.5M
Forex Retained / Hub / Year

The Entire Project, in Eight Bullet Points

DM-X CBM turns a fast-growing Philippine water fern into a domestic LPG substitute, a nitrogen-rich fertilizer, and a stream of verifiable carbon credits — all from the same pond.

🌿

1. Azolla is the feedstock

A native floating fern that doubles in 3–5 days, fixes its own nitrogen via Anabaena azollae, and needs zero synthetic fertilizer. See Proposition.

⚗️

2. Biomethane at BTU parity

Sealed anaerobic digestion + Pressurized Water Scrubbing (PWS) produces ≥97% CH₄ CBM, priced at BTU parity with imported LPG. See Technology.

♻️

3. CO₂ is managed responsibly

Separated CO₂ from biogas is vented via controlled stripper systems. Future Phase 2 integration targets closed-loop algae cultivation. See Technology.

🌾

4. Digestate is fertilizer, not waste

Solid and liquid digestate effluent is a premium organic NPK fertilizer — a stackable upside on top of the CBM base case. See Proposition.

📜

5. Stackable carbon credits

Fossil-LPG displacement is eligible under Verra VM0041 and Gold Standard thermal-energy methodologies, subject to project-specific validation. See Resilience.

🇵🇭

6. Every peso stays onshore

All inputs are peso-denominated, displacing imports. ₱11.5M retained per hub; ₱1.15B at 100-hub national scale. See Resilience.

🏗️

7. Pilot infrastructure exists

18 reinforced-concrete tanks are operational at the pilot site; 2 are being converted to biodigesters for first-gas commissioning. See Pilot.

🏦

8. The ask is modest

₱12M Phase-1 term loan, 8.0% fixed, 8-year tenor with 12-month grace — ring-fenced to gas-processing CAPEX. See Economics.

The Value Chain

One integrated system: fern → methane → fertilizer → credits.

🌾Lease Land
🌿Grow Azolla
⚗️Digest
💧PWS Scrub
🔧Compress
🛢️CBM Cylinder
🔥Household

⚠️ Critical Safety & Regulatory Clarification

DM-X CBM is compressed to 200 bar(g) and stored in CNG-rated Type-I steel cylinders (ISO 11439 / DOT-NGV), not standard LPG cylinders which are rated for ~25 bar. Consumers use existing LPG stoves and regulators, but cylinders are DM-X supplied and swapped door-to-door. This is a CNG-distribution model adapted for household cooking.

Proposal at a Glance · Executive Summary

For a time-pressed reader — a credit analyst triaging twenty proposals, a policy officer scanning DOE submissions, or a potential strategic partner — here is the entire proposition in three columns: the ask, the returns, the impact. Every number below links to the page where it is derived and defended.

🏦 The Ask

Phase 1 term loan₱12M
Interest rate8.0% fixed
Tenor8 yr (12-mo grace)
Proponent equity deployed₱5M+
Collateral coverage1.50×

📊 The Returns

Min DSCR (Year 2, binding)2.84×
10-Year Equity IRR~48%
Equity payback~36 mo
EBITDA margin (steady state)~34%
Break-even CBM price₱65/Nm³

🇵🇭 The Impact

LPG displaced / hub / yr287 MT
Forex retained / hub / yr~₱11.5M
Households served~2,000
CO₂e avoided / hub / yr~860 t
Jobs per hub30 (10 direct + 20 indirect)

✓ Conservative Base Case · v3.5R

The financial model applies 25% CIT (no tax holiday assumed), uses in-house land-rental cultivation cost fully loaded, and counts three revenue lines (CBM + fertilizer + carbon credits) as base case. Nothing in the deal depends on a tax holiday, speculative upside, or optimistic biology. Sensitivity analysis shows the project remains bankable even with a 15% simultaneous shock to both CBM price and cultivation cost. See Economics for full stress tests.

Why This Matters for the Philippines

The Philippines imports over 85% of its LPG, creating a persistent balance-of-payments drag and exposing the economy to Middle East geopolitical risk. DM-X CBM is 100% domestically produced from azolla grown on leased Philippine farmland, cultivated by Filipino workers, compressed using Philippine electricity. Every Nm³ sold is one Nm³ of LPG the country does not need to import.

🛢️ LPG Import Dependence

~91% of Philippine LPG arrives via Asian refineries dependent on Persian Gulf crude. The Strait of Hormuz remains a persistent chokepoint.

💱 FX Exposure

LPG is USD-invoiced. Every peso depreciation passes straight through to household cooking bills. CBM is fully peso-denominated from field to flame.

🏠 Household Impact

13M+ Filipino households depend on LPG for daily cooking. DM-X CBM provides price stability and supply security at the same BTU cost.

🌍 NDC Alignment

Each tonne of LPG displaced avoids ~3.0 tCO₂e. At 100 hubs, the program contributes ~86,000 tCO₂e/yr toward Philippine Paris commitments.