INV-03AGreenfield
AI & Biotech park
- Capital
- $2.10B
- Direct jobs
- 8,400
- Indirect
- 14,500
- IRR target
- 19%
- ROI band
- 16–22%
- Payback
- 7 yr
- Stage
- S3
- ESG
- 88/100
12-year delivery timeline
Feasibility & EIA
Y0.0–Y0.5
Master design
Y1.0–Y2.0
Financing close
Y2.0–Y3.0
Site mobilisation
Y3.0–Y4.0
Vertical construction
Y3.5–Y6.0
Commissioning
Y5.5–Y7.0
Operations & stabilization
Y7.0–Y12.0
Sensitivity · best / base / worst12-yr horizon · 10% discount
| Case | IRR | ROI band | Payback | MOIC | NPV |
|---|---|---|---|---|---|
| worst | 0.8% | -1.2–2.8% | 12 yr | 1.07× | $-1.25B |
| base | 9.4% | 7.4–11.4% | 8.8 yr | 2.06× | $-88M |
| best | 15.1% | 12.3–17.8% | 5.1 yr | 3.04× | $743M |
Capex variance
1.20×1.00×0.92×
Operating cost variance
1.15×1.00×0.93×
Demand / utilisation
0.80×1.00×1.15×
Exit / terminal value
0.85×1.00×1.20×
FX & macro stability
0.92×1.00×1.05×




