🔓Unlocked for members
Full financial model
Total CAPEXUSD 565M
Equity requirement · Phase 1–2USD 180–200M
Project IRR · NPV @ 8%13–16% · USD 300–420M
25-yr revenue · EBITDA marginUSD 9.5B+ · 40–45%
Sponsor & identities
HRH Y.T.M. Dato' Johan Pahlawan Lela Perkasa Sitiawan
Land custodian & promoter
Forfait Representation of Companies
Master developer · Eng. Mazen Ali Awadh Jaber
Data room
Feasibility Study · full PDFDownload
Financial model · XLSXDownload
Land title & royal grantView
Term sheet · Round 1Request
✓VERIFIED
Verification report
Third-party assured · technical & financial scope. Full report in the data room.