Does that assume no pedaling though? In my experience the pain of starts and stops dominates the joy of steady state pedaling. Presumably the 3Wh/km is free/"exercise" or some portion. Whereas the .24Wh (re-gainable w/ some loss) is all sweat and pain imo.
If I'm understanding the math, maybe that scales the regenerative range extension % by your tolerance for pedaling?