Meyar
العربية
Back to map

Prototype / Demo

Industrial land 020

MEYAR-RYD-0020 · Al Suwaidi · Al Suwaidi, Riyadh — demo address

Reconciled valuation

SAR 28,777,923

Indicative range: SAR 22,818,413 — SAR 34,737,433

63%
LowSevere risk · 83/100

Valuation approaches

Comparables

Available
SAR 17,560,965

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 41,397,000

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 9,296,981
Residual · 47% Weighted contributionSAR 19,480,941
Reconciled valuationSAR 28,777,923

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