Meyar
العربية
Back to map

Prototype / Demo

Industrial land 019

MEYAR-RYD-0019 · Al Dar Al Baida · Al Dar Al Baida, Riyadh — demo address

Reconciled valuation

SAR 36,620,803

Indicative range: SAR 29,006,167 — SAR 44,235,439

75%
MediumHigh risk · 61/100

Valuation approaches

Comparables

Available
SAR 20,746,850

Weighted and adjusted canonical comparable relationships.

Calculated · price per m² · similarity · proximity · recency · Weight 53%

Income

Not applicable
Not available

NOI capitalized using the active scenario cap rate.

Calculated · NOI · cap rate · occupancy

Cost

Not applicable
Not available

Indicative acquisition/replacement evidence; depreciation is not independently observed.

Estimated · acquisition cost · built-up area

Residual

Available
SAR 54,479,000

Scenario revenue less modeled development cost; land acquisition remains a separate decision input.

Modelled · expected revenue · development cost · delivery assumptions · Weight 47%

Reconciliation bridge

Comparables · 53% Weighted contributionSAR 10,983,626
Residual · 47% Weighted contributionSAR 25,637,176
Reconciled valuationSAR 36,620,803

The final valuation is derived only from normalized available-approach values. The active scenario estimate is comparison context and is not a reconciliation target.