BILATERAL DEAL
Dragon Ball Z Paris Theme Park Master Planner
Saudi-French Flagship
Hyper-Thrill Focus
Eco-Family Resort
Max Throughput
Export Plan (JSON)
Total CapEx
€6,000M
Budget: €6,000M Target
Annual Attendance
8.5M
~23.3k daily average
Peak Capacity (THC)
24,800/h
Ride Throughput Rate
Avg Yield / Guest
€118
Ticket + F&B + Merch
Projected EBITDA
€412M/yr
41.1% Operating Margin
Payback Horizon
7.2 Yrs
IRR ~14.4%
Interactive Master Blueprint (Paris Île-de-France East Sector)
Click any zone on blueprint or list to calibrate footprint & CapEx
Sector CapEx & Attraction Engineering (6 Zones)
CapEx Allocated: €6,000M / €6,000M
Bilateral Framework Analysis
France-Saudi Sovereign Fund
50% / 50% JV
Target Opening Year
2030 (Paris Metro Ext.)
Gross Site Footprint
185 Hectares
Regional Infrastructure CapEx
€650M
French Labor & Eco Standard
HQE & RE2020 Compliant
Economic Feasibility Breakdown
Gross Annual Revenue
€1,003M
Direct OpEx (Labor, Energy, Ops)
€591M
Annual Net EBITDA
€412M
Daily Operating Capacity Ceiling
44,500 guests
Transit Station Monorail Load
9,200 pph
Paris Region Benchmark Scale
Disneyland Paris (2 Parks)
~15.0M / yr
DBZ Paris (Projected)
8.5M / yr
Parc Astérix
~2.8M / yr
Selected Zone Telemetry
Planet Namek Gravity Coaster
Flagship 250 km/h magnetic launch coaster with 100x Earth gravity acceleration curves.
Footprint:
32 Hectares
Hourly Throughput:
4,800 pph
Lore Feature:
70m Shenron Animatronic & Frieza Spaceship Dome
Enjoy this tool? Build your own with Super