HPC Consultancy Announces $567 Million USD 100% Equity Opportunity for 50MW Hyper-Scale Data Centre Campus in Johor, Malaysia
HPC Consultancy Ltd has finalized a turnkey development plan and is actively seeking a single international equity partner, family office, or sovereign wealth institution to fund the construction of a next-generation 50MW Hyper-Scale Data Centre Campus in Johor, Malaysia.
Johor has emerged as the premier data centre hub of South East Asia, driven by spillover demand from regional tech hubs, direct subsea connectivity, and strong institutional backing for digital infrastructure.
Under this capital structure, HPC Consultancy Ltd will manage the project on-site from end to end, providing full turnkey development, grid interconnect engineering, tenant pre-leasing, operational execution, and institutional exit disposition.
Executive Summary & Investment Key Metrics
The development model utilizes a 100% equity funding structure, eliminating bank leverage, debt servicing risks, and credit exposure. A single international investor provides $567.00 million USD across three phased capital tranches tied to engineering and civil milestones, securing direct asset title and SPV control from day one.
-
Project Scope: 50MW High-Density Hyper-Scale Data Centre (Designed for AI Workloads and Cloud Compute)
-
Location: Johor, Malaysia (15-Acre Freehold Land Site)
-
Total Project CapEx (100% Equity): $567.00 million USD
-
Senior Debt / Bank Loans: $0.00 (Zero Debt Facility)
-
Development Partner & Site Manager: HPC Consultancy Ltd (End-to-End On-Site Management)
-
Projected Exit Yield: 5.5% Exit Yield on Pre-Leased 50MW Capacity
-
Projected Exit Sale Price (Month 36): $1.09 billion USD ($1,090.00M USD)
-
Total Cash Distributed to Investor at Exit: $985.40 million USD
-
Investor Net Profit (80% Share): $418.40 million USD
-
Investor Target Return Metrics: 1.74x Equity Multiple (MoIC) and ~21% IRR over 36 months
Capital Drawdown Schedule & Phased Investment Plan
The $567.00 million USD capital commitment is deployed across three phased tranches to optimize capital efficiency and risk management:
Tranche 1: Initial SPV Equity Drawdown ($50.00 Million USD)
-
Timing: Month 1
-
Capital Allocation:
-
$37.07 million USD to complete the 15-acre freehold land acquisition in Johor
-
$12.93 million USD for site surveys, civil master planning, SPV setup, and grid connection reservation deposits with Tenaga Nasional Berhad (TNB)
-
-
Deliverables to Investor: 100% SPV share equity ownership, unencumbered direct land title, and full board control
Tranche 2: Substation & Core Shell Capital ($230.00 Million USD)
-
Timing: Month 7
-
Capital Allocation:
-
$50.00 million USD for dedicated high-voltage substation and utility interconnect construction
-
$180.00 million USD for civil engineering, earthworks, and core-and-shell structural construction
-
-
Deliverables to Investor: Dedicated grid power allocation, topping-out of civil structures, and executed 10-year tenant pre-leasing contracts
Tranche 3: MEP Equipment & White Space Fit-Out ($287.00 Million USD)
-
Timing: Month 19
-
Capital Allocation:
-
$240.00 million USD for generators, UPS systems, transformers, and liquid cooling infrastructure
-
$47.00 million USD for white space fit-out, fiber cabling, security, testing, and energized commissioning
-
-
Deliverables to Investor: Fully commissioned, revenue-ready 50MW data centre campus under 100% unencumbered investor ownership
Phase 4: Turnkey Exit & Final Cash Distribution (Month 36)
Upon reaching full operational readiness and tenant handover at Month 36, HPC Consultancy Ltd executes the exit sale of the asset to an institutional infrastructure fund or global Real Estate Investment Trust (REIT) for a projected valuation of $1.09 billion USD based on a conservative 5.5% exit yield on pre-leased capacity.
Exit Proceeds Allocation ($1,090.00M USD)
Exit Proceeds Allocation ($1,090.00M USD)
│
├── 1. Return of Investor Capital Principal ──────> $567.00M USD (100% Principal Returned)
│
└── 2. Net Capital Gain Distribution ($523.00M USD)
├── Investor Net Profit (80%) ─────────────────> $418.40M USD
└── HPC Performance Carry (20%) ───────────────> $104.60M USD
-
Total Cash Returned to Investor: $985.40 million USD ($567.00M principal + $418.40M net profit)
-
Total Cash Retained by HPC Consultancy Ltd: $104.60 million USD (20% performance carry)
Investor Cash Flow & Security Overview
| Milestone | Month | Investor Capital Out | Investor Cash Returned | Cumulative Net Position | Primary Security & Assets Delivered |
| Phase 1: Land & Setup | Month 1 | -$50.00M | $0.00 | -$50.00M | 100% SPV Shares & 15-Acre Land Title |
| Phase 2: Substation & Shell | Month 7 | -$230.00M | $0.00 | -$280.00M | Secured Grid Power & Pre-Lease Agreements |
| Phase 3: MEP & Fit-Out | Month 19 | -$287.00M | $0.00 | -$567.00M | Fully Commissioned 50MW Data Centre |
| Phase 4: Turnkey Exit Sale | Month 36 | $0.00 | +$985.40M | +$418.40M | Full Cash Payout (1.74x MoIC / ~21% IRR) |
1. Why is a 100% equity model optimal for Morocco institutional investors?
A 100% equity funding structure eliminates bank debt, floating interest rate exposures, and restrictive debt covenants, ensuring complete operational autonomy and capital protection. For Morocco family offices, sovereign funds, and private wealth entities, this structure provides unencumbered ownership of the Special Purpose Vehicle (SPV) and direct land title from Month 1, while maximizing net investor distributions at exit without senior lender priority claims.
2. Why is Johor, Malaysia selected as the preferred Asian hyper-scale location?
Johor has emerged as South East Asia's premier digital infrastructure hub due to its strategic position adjacent to Singapore, direct subsea international cable access, affordable power tariffs, and strong federal support. Investing in Johor allows access to rapid regional cloud and AI capacity growth while avoiding land supply constraints and elevated development costs in tier-one markets.
3. How does HPC Consultancy Ltd secure grid power and high-voltage substation connectivity?
Grid power reservation is established directly with Tenaga Nasional Berhad (TNB), Malaysia's primary national utility provider. The capital schedule allocates $12.93 million USD in Month 1 for utility reservation deposits and master engineering, followed by $50.00 million USD in Month 7 dedicated to building a high-voltage substation and utility interconnect, ensuring guaranteed power delivery prior to MEP equipment installation.
4. How is the investor's equity and capital principal secured throughout the project timeline?
Capital is deployed into a dedicated Malaysian Special Purpose Vehicle (SPV) under full investor board control and equity ownership. In Month 1, the first $50.00 million USD tranche secures unencumbered ownership of the 15-acre freehold land site. Subseqent capital injections in Month 7 ($230.00 million USD) and Month 19 ($287.00 million USD) build tangible infrastructure assets—including civil structures and high-value MEP equipment—which remain under direct investor ownership.
5. What is the strategy for tenant pre-leasing and commercial de-risking?
Commercial execution targets global hyper-scaler, cloud platform, and enterprise AI clients requiring high-density, liquid-cooled compute capacity. Tenant discussions and 10-year pre-leasing agreements are structured during Phase 2 (Months 7 to 18), establishing multi-year contracted cash flows prior to final MEP equipment installation and ensuring a clear, high-yield asset profile for institutional exit.
6. How is the projected $1.09 billion USD exit valuation calculated at Month 36?
The projected $1.09 billion USD exit price is based on a conservative 5.5% exit capitalization yield applied to the net operating income of the fully pre-leased 50MW operational capacity. Hyper-scale data centres in South East Asia with long-term tenant contracts command strong institutional demand from global infrastructure funds, sovereign funds, and real estate investment trusts (REITs).
7. What are the expected financial returns and distribution mechanics for the investor?
On a total capital commitment of $567.00 million USD, the investor receives a total cash distribution of $985.40 million USD at Month 36 upon exit sale completion. This represents a full return of the $567.00 million USD principal plus an 80% share of net capital gains ($418.40 million USD net profit), delivering a 1.74x Equity Multiple (MoIC) and an Internal Rate of Return (~21% IRR) over the 36-month timeline.
8. What is the role of HPC Consultancy Ltd during on-site execution?
HPC Consultancy Ltd manages the project on site from end to end as the turnkey developer. Responsibilities include land acquisition, civil engineering oversight, grid interconnect management with TNB, MEP equipment supply chain procurement, tenant contract negotiation, and managing the institutional exit process at Month 36. Performance compensation is tied directly to an 80/20 gain-share carry after full investor principal repayment.
9. How are supply chain risks and long-lead MEP equipment deliveries managed?
Critical electrical and cooling equipment—including high-density generators, UPS systems, transformers, and liquid cooling infrastructure—are scheduled for procurement in Phase 3 (Month 19) using the dedicated $287.00 million USD final tranche. Procurement frameworks and vendor allocations are established early in Phase 1 and 2 to lock in delivery slots and prevent construction delays.
10. How can an investor proceed with due diligence and formal engagement?
Interested partners can execute a Non-Disclosure Agreement (NDA) to receive the comprehensive site feasibility study, grid connection documentation, technical master plan, and financial model. Following initial review, HPC Consultancy Ltd will facilitate a formal bilateral alignment session in Morocco to review SPV corporate governance frameworks and tranche drawdown documentation.
End-to-End On-Site Project Management by HPC Consultancy Ltd
HPC Consultancy Ltd provides full turnkey operational coverage throughout the 36-month timeline, including:
-
Site Acquisition & Engineering: Land title transfers, civil master planning, and TNB high-voltage grid interconnect execution
-
Supply Chain & Fit-Out: Direct procurement of long-lead electrical equipment, liquid cooling systems, and MEP infrastructure
-
Commercial Pre-Leasing: Structuring long-term 10-year lease agreements with hyper-scale cloud and AI enterprise tenants
-
Institutional Exit Realisation: Structuring the international bid process and sale to institutional infrastructure funds at Month 36
