O&R
AI Data Hall BP
MODEL · LIVE
SPV
GPU as a Service
↗
Saudi power
Reset
Core inputs
GPU capex
per 8-GPU server, bare-metal
ⓘ
$ / server
Number of GPUs
8-GPU HGX B300 nodes
ⓘ
GPUs
Network capex
IB/RoCE fabric · switches, optics, cabling
ⓘ
% of server capex
GPU Power
HGX B300 node
ⓘ
kW
Network Power
IB/Spectrum fabric · switches + optics
ⓘ
kW
Electricity price
grid tariff
ⓘ
$ / kWh
GPU rental price
by sales channel
ⓘ
Wholesale sales share
65% contract · 35% on-demand
ⓘ
% wholesale
Customer type
domestic · +15% VAT
ⓘ
Domestic · 15% VAT
Export · 0% VAT
Token mix by modality
share · $/1M · GPU throughput
ⓘ
Lease rate — to tenants
$ / kW committed / month, by capacity type
ⓘ
Occupancy / lease-up
% of capacity leased
ⓘ
%
IDC strategy
own-build capex vs lease colocation
Own-build
Lease / colocation
Colocation rent
rack + power capacity, excl. metered power
ⓘ
$ / kW / mo
Contract term
horizon & depreciation
years
Model switches
−
Debt leverage
Merchant colocation segment
Corporate G&A (standalone co.)
Working capital (AR days)
Exit at EV/EBITDA multiple
Re-contract at current price
Contract price lock (5-yr)
Rental price erosion
Utilization ramp-up
Phased deployment
Build roadmap
−
Revenue & deployment
−
Cost structure
−
Financing & returns
−