commercial partnership Proposal of 45 Billion Toman

commercial partnership Model: Converting Capital into a Guaranteed Business and Golden Residency

This commercial partnership model allows you to become the owner of a high-income, lifelong business in a short period, using your initial capital and professional financial mechanisms. Below, the stages of this process are explained in simple and understandable language:

Persian Horizon image 162
Persian Horizon image 162 1
Persian Horizon image 161
Persian Horizon image 161 1
Persian Horizon image 158
Persian Horizon Frame 1686563376 6

Why should you seek help from Persian Horizon?

Persian Horizon Rectangle 31
Persian Horizon Group 1000003681 3
Professional and expert appraisal team
Our team, with extensive experience in the UAE market, thoroughly examines and evaluates all business options based on profitability, customer count, turnover, and potential issues.
Complete transparency
All stages, from business selection to purchase and ownership transfer, are conducted with complete transparency, and you will be informed of all details throughout the process.
Legal and financial support
We thoroughly review and guarantee all financial documents, debts, taxes, and the legal status of the business.
Diverse choices tailored to your needs
Business options are presented based on your interests, budget, and goals.
Success Guarantee
We are the missing link between doubt and reality, and with our experience and expertise, we guide your commercial partnership toward a safe and successful path.
Persian Horizon Frame 1686563376 6

Why should you seek help from Persian Horizon?

Persian Horizon Rectangle 31
Persian Horizon Group 1000003681 3
Persian Horizon image 156
Persian Horizon Group 1000003700

Stages of Buying a Ready Business with Persian Horizon

Persian Horizon Frame 1686563424
Consultation session and business option selection
Persian Horizon Frame 1686563424 1
Drafting the initial contract
Persian Horizon Frame 1686563424 1 1
Review and Visit
Persian Horizon Frame 1686563424 2
Finalization and Purchase
Stages of Buying a Ready Business with Persian Horizon
Persian Horizon Frame 1686563424
Consultation session and business option selection
Persian Horizon Frame 1686563424 1
Drafting the initial contract
Persian Horizon Frame 1686563424 1 1
Review and Visit
Persian Horizon Frame 1686563424 2
Finalization and Purchase
Persian Horizon Frame 1686563654

Method One: Independent Purchase (Simple Model)


  • Commission: 15% of the purchase amount (for purchases above 700,000 AED, commission is reduced to 10%). Services: Comprehensive financial, legal, and operational review of the business. Benefits: Suitable for those who wish to manage their business independently.

Method Two: Purchase + Management and Development Services (Accompanied Model)


  • Commission: 10% of the purchase amount (for purchases above 700,000 AED, commission is reduced to 5%).

    Services:

    • Complete business management
    • Advertising and marketing
    • Supply chain and procurement
    • Acquisition of new customers
    • 1-year, 2-year, or 3-year contracts with executive guarantee.

    Benefits: Suitable for those who lack management experience or are seeking rapid growth.

Method Three: Strategic Partnership with Persian Horizon (Smart Model)


  • Commission: 5% of the purchase amount.

    Benefits:

    • Persian Horizon becomes an official partner in your business.
    • Guaranteed annual profit.
    • Overall and professional business management.
    • Brand expansion and development of new branches.
    • Connection to an international network of customers and partners.

    Ideal for: Business Partners seeking a smart and sustainable partnership.

Act Now!
If you are looking to establish a successful human resources consulting company in the UAE, don't miss this opportunity.

Frequently Asked Questions

Is family residency also included in this plan?

Persian Horizon is not just a service provider—we are a strategic partner dedicated to empowering your business with the tools, insights, and connections needed to thrive in Dubai’s competitive market. 
Get In Touch
Our Team

Consultation Form

در یک سالن آرایش فعال در دبی

با بیش از ۱۰۰۰ مشتری

و ۱۴ سال سابقه

ارزش هر صندلی فقط ۴ میلیارد تومان

۵۰٪ از مشتری‌ها به‌صورت ثابت به شما تعلق می‌گیرد

مناسب برای:

  • آرایشگران حرفه‌ای مقیم ایران که دنبال درآمد دلاری هستند
  • علاقه‌مندان به مهاجرت کاری مطمئن و تضمین‌شده به امارات

پیش‌بینی درآمد:

۱۰,۰۰۰ تا ۲۵,۰۰۰ درهم در ماه

همین حالا برای رزرو مشاوره اقدام کنید. فقط ۵ صندلی در دسترس است.

We use cookies to improve your experience on our website. By browsing this website, you agree to our use of cookies. Cookie Policy

WhatsApp (function(){ "use strict"; var $ = function(id){ return document.getElementById(id); };// ==================== CONFIGURATION ==================== var REGION = { dubai: 3.30, abudhabi: 3.05, sharjah: 2.70, ajman: 2.45, rasalkhaimah: 2.35, fujairah: 2.25, ummalquwain: 2.15 }; var REGION_NAME = { dubai: "Dubai", abudhabi: "Abu Dhabi", sharjah: "Sharjah", ajman: "Ajman", rasalkhaimah: "Ras Al Khaimah", fujairah: "Fujairah", ummalquwain: "Umm Al Quwain" }; var IND = { saas: 1.45, ecom: 1.25, services: 1.10, fnb: 0.90, retail: 1.15, trading: 1.05, manufacturing: 1.10, healthcare: 1.30, salon: 0.95, gym: 1.00, clinic: 1.25, logistics: 1.15 }; var IND_NAME = { saas: "SaaS/Tech", ecom: "E-commerce", services: "Services", fnb: "F&B", retail: "Retail", trading: "Trading", manufacturing: "Manufacturing", healthcare: "Healthcare", salon: "Beauty/Salon", gym: "Fitness/Gym", clinic: "Medical Clinic", logistics: "Logistics" }; var RISKM = { low: 1.12, med: 0.88, high: 0.62 }; var risk = "med", mgmt = "owner", cons = "online";// Market data var MARKET = { gold: { return: 0.085, vol: 0.18, liquid: "High", tax: 0 }, oil: { return: 0.10, vol: 0.32, liquid: "High", tax: 0 }, equities: { return: 0.095, vol: 0.16, liquid: "High", tax: 0.15 }, realestate: { return: 0.072, vol: 0.10, liquid: "Medium", tax: 0.05 }, deposit: { return: 0.048, vol: 0.01, liquid: "High", tax: 0.05 }, car: { return: -0.10, vol: 0.05, liquid: "Low", tax: 0.05 } };// Tax rates by country var TAX_RATES = { uae: { corp: 0.09, threshold: 375000, vat: 0.05, freezone: 0 }, usa: { corp: 0.21, vat: 0 }, uk: { corp: 0.25, vat: 0.20 }, germany: { corp: 0.30, vat: 0.19 }, india: { corp: 0.35, vat: 0.18 }, world: { corp: 0.24, vat: 0.15 } };// ==================== HELPER FUNCTIONS ==================== function growthF(g) { if (g = 1e9) return s + "AED " + (n/1e9).toFixed(2).replace(/\.0+$/,'') + "B"; if (n >= 1e6) return s + "AED " + (n/1e6).toFixed(n >= 1e7 ? 1 : 2).replace(/\.0+$/,'') + "M"; if (n >= 1e3) return s + "AED " + Math.round(n/1e3) + "K"; return s + "AED " + n.toLocaleString(); } function fmtPct(n, d) { return (n * 100).toFixed(d || 1) + "%"; } function fmtYrs(n) { return n.toFixed(1) + " yrs"; }function multiple(sector, region, rk, growth, profit, mgmtMode) { return REGION[region] * IND[sector] * growthF(growth) * RISKM[rk] * sizeF(profit) * mgmtF(mgmtMode); } function valuation(profit, sector, region, rk, growth, mgmtMode) { return profit * multiple(sector, region, rk, growth, profit, mgmtMode); }function read() { return { price: +$("price").value || 0, profit: +$("profit").value || 0, growth: +$("growth").value || 0, years: Math.max(1, +$("years").value || 5), transfer: +$("transfer").value || 6, sector: $("sector").value, region: $("emirate").value, mgr: +$("mgrCost").value || 180000 }; }// ==================== BAR RENDERER ==================== function bar(host, label, sub, val, max, color, win) { var pct = Math.max(1.5, Math.min(100, val / max * 100)); var isWin = win ? " win" : ""; host.innerHTML += '
' + label + '' + sub + '
' + fmt(val) + '
'; }// ==================== BUSINESS OUTPUT ==================== function businessOutput(d, region, mgmtMode) { var p = d.profit, cum = 0; for (var t = 1; t 0 ? d.profit / d.price * 100 : 0;// ---- 01 VALUATION ---- var val = valuation(d.profit, d.sector, d.region, risk, d.growth, mgmt); var mult = multiple(d.sector, d.region, risk, d.growth, d.profit, mgmt); $("vVal").textContent = fmt(val); $("vRange").textContent = "Range: " + fmt(val * 0.80) + " – " + fmt(val * 1.22); $("vMult").textContent = mult.toFixed(2) + "×"; $("vMultDetail").textContent = REGION_NAME[d.region] + " base " + REGION[d.region].toFixed(2) + " × " + IND_NAME[d.sector] + " " + IND[d.sector].toFixed(2) + " × growth " + growthF(d.growth).toFixed(2) + " × risk " + RISKM[risk].toFixed(2) + " × size " + sizeF(d.profit).toFixed(2) + " × mgmt " + mgmtF(mgmt).toFixed(2); $("vYield").textContent = yld.toFixed(1) + "%"; $("vPb").textContent = d.profit > 0 ? (d.price / d.profit).toFixed(1) + " yrs" : "—"; $("vMargin").textContent = d.price > 0 ? (d.profit / d.price * 100).toFixed(1) + "%" : "—";var gap = val - d.price; var gapPct = d.price > 0 ? (gap / d.price * 100) : 0; $("vGap").textContent = (gap >= 0 ? "+" : "") + fmtPct(gapPct / 100, 1); $("vGap").className = gap >= 0 ? "v green" : "v red";var rating = "PASS"; var ratingClass = "badge-red"; if (gapPct >= 15) { rating = "STRONG BUY"; ratingClass = "badge-green"; } else if (gapPct >= 5) { rating = "BUY"; ratingClass = "badge-green"; } else if (gapPct >= -5) { rating = "NEGOTIATE"; ratingClass = "badge-gold"; } else if (gapPct >= -15) { rating = "OVERPRICED"; ratingClass = "badge-red"; } $("vRating").innerHTML = '' + rating + '';// Valuation breakdown bars var vb = $("valBreakdown"); vb.innerHTML = ""; var baseVal = d.profit * REGION[d.region]; var afterIndustry = baseVal * IND[d.sector]; var afterGrowth = afterIndustry * growthF(d.growth); var afterRisk = afterGrowth * RISKM[risk]; var afterSize = afterRisk * sizeF(d.profit); var finalVal = afterSize * mgmtF(mgmt); var steps = [ { n: "Base (" + REGION_NAME[d.region] + ")", v: baseVal, c: "#3a6b86" }, { n: "+ Industry (" + IND_NAME[d.sector] + ")", v: afterIndustry, c: "#2f7d8c" }, { n: "+ Growth (" + d.growth + "%)", v: afterGrowth, c: "#7d5bd6" }, { n: "+ Risk (" + risk + ")", v: afterRisk, c: "#c98a1a" }, { n: "+ Size factor", v: afterSize, c: "#c08a2d" }, { n: "+ Management (" + (mgmt === "managed" ? "managed" : "owner") + ")", v: finalVal, c: "#1f7a5c" } ]; var vmx = Math.max.apply(null, steps.map(function(s){ return s.v; })); steps.forEach(function(s, i) { bar(vb, s.n, "AED " + fmt(s.v), s.v, vmx, s.c, i === steps.length - 1); });// ---- 02 DEAL FINDER ---- var dealData = generateDeals(d); var dt = $("dealRows"); dt.innerHTML = ""; dealData.forEach(function(deal) { var roi = deal.price > 0 ? (deal.profit / deal.price * 100).toFixed(1) : "0"; var statusClass = deal.status === "Active" ? "pos" : (deal.status === "Urgent" ? "neg" : ""); dt.innerHTML += '' + deal.platform + '' + deal.title + '' + fmt(deal.price) + '' + fmt(deal.profit) + '' + deal.industry + '' + deal.emirate + '' + roi + '%' + deal.status + ''; });// ---- 03 INVESTMENT COMPARISON ---- var biz = businessOutput(d, d.region, mgmt); var gold = totalCost * Math.pow(1.085, d.years); var oil = totalCost * Math.pow(1.10, d.years); // volatile var stock = totalCost * Math.pow(1.095, d.years); var dep = totalCost * Math.pow(1.048, d.years); var re = totalCost * Math.pow(1.072, d.years); var car = totalCost * Math.pow(0.90, d.years);var io = [ { n: "This Business", s: "profit + exit", v: biz.total, c: "#c08a2d", r: (risk === "low" ? 18 : (risk === "med" ? 28 : 42)), liquid: "Low" }, { n: "Global Equities", s: "~10%", v: stock, c: "#1f7a5c", r: 16, liquid: "High" }, { n: "Dubai Real Estate", s: "~7.5%", v: re, c: "#2f7d8c", r: 12, liquid: "Medium" }, { n: "Gold", s: "~8.5%", v: gold, c: "#caa53c", r: 18, liquid: "High" }, { n: "Oil", s: "~10% (volatile)", v: oil, c: "#8a5f1a", r: 32, liquid: "High" }, { n: "Deposit/Sukuk", s: "~4.8%", v: dep, c: "#6c7a85", r: 1, liquid: "High" }, { n: "Luxury Car", s: "~−10%", v: car, c: "#b4452f", r: 5, liquid: "Low" } ]; var imx = Math.max.apply(null, io.map(function(o){ return o.v; }), 1); var iwin = io.reduce(function(a, b){ return b.v > a.v ? b : a; }); var ib = $("iBars"); ib.innerHTML = ""; io.forEach(function(o){ bar(ib, o.n, o.s, o.v, imx, o.c, o === iwin); });var rar = (yld + d.growth) / (risk === "low" ? 22 : (risk === "med" ? 32 : 48)); var stockRar = 10 / 16; var t = $("iTag"), x = $("iTxt"); if (d.growth = stockRar * 1.15) { t.className = "badge badge-green"; t.textContent = "✅ WORTH IT (Accepting Risk)"; x.innerHTML = "Risk-adjusted return (" + rar.toFixed(2) + ") beats equities (" + stockRar.toFixed(2) + ") and payback is ~" + (d.profit > 0 ? (d.price / d.profit).toFixed(1) : "—") + " yrs. Higher return comes with higher risk and lower liquidity."; } else if (rar >= stockRar * 0.9) { t.className = "badge badge-gold"; t.textContent = "⚖️ CONDITIONAL"; x.textContent = "Risk-adjusted return is close to the market. Worth it only if you buy below value or can lift growth/margin significantly."; } else { t.className = "badge badge-red"; t.textContent = "❌ NOT WORTH IT"; x.textContent = "Risk-adjusted return is below market. Either negotiate price down by " + Math.abs(gapPct).toFixed(0) + "% or find a better deal."; }// Scatter plot renderScatter(io, totalCost);// Comparison table var ct = $("compareRows"); ct.innerHTML = ""; io.forEach(function(o) { var annRet = Math.pow(o.v / totalCost, 1/d.years) - 1; var riskAdj = annRet / (o.r / 10); var taxImpact = o.n === "This Business" ? "9% (0% up to 375K)" : (o.n === "Global Equities" ? "15% CGT" : (o.n === "Dubai Real Estate" ? "5% VAT + 4% transfer" : "0-5%")); var verdict = o === iwin ? "🏆 BEST" : (annRet > 0.08 ? "✅ Good" : (annRet > 0.04 ? "⚖️ Fair" : "❌ Poor")); var vClass = o === iwin ? "best" : (annRet' + o.n + '' + fmt(o.v) + '' + fmtPct(annRet, 1) + '' + o.r + '%' + o.liquid + '' + riskAdj.toFixed(2) + '' + taxImpact + '' + verdict + ''; });// ---- 04 CAPITAL INCREASE ---- var capPct = +$("capPct").value || 0; var capAmt = +$("capAmt").value || 0; var inj = capAmt > 0 ? capAmt : d.price * capPct / 100; var hurdle = 0.10; var reqYield = yld / 100; var target15 = 0.15, target20 = 0.20;$("capKpis").innerHTML = '
Current business yield
' + yld.toFixed(1) + '%
' + '
Market hurdle rate
' + (hurdle * 100).toFixed(0) + '%
' + '
Extra profit needed (current yield)
' + fmt(inj * Math.max(reqYield, hurdle)) + '
';var crt = $("capRows"); crt.innerHTML = ""; [10, 25, 50, 100, 200].forEach(function(pc) { var x = d.price * pc / 100; var newCap = d.price + x; var profitCurrent = x * reqYield; var profitMarket = x * hurdle; var profit15 = x * target15; var profit20 = x * target20; var breakeven = reqYield > 0 ? (x / (d.profit + profitCurrent) * 12).toFixed(1) : "—"; crt.innerHTML += '+' + pc + '%' + fmt(newCap) + '' + fmt(profitCurrent) + '' + fmt(profitMarket) + '' + fmt(profit15) + '' + fmt(profit20) + '' + breakeven + ' mo'; });$("capVerdict").className = "verdict" + (reqYield >= hurdle ? "" : " warn"); $("capVerdict").innerHTML = reqYield >= hurdle ? "✅ Capital injection makes sense. Your current yield (" + yld.toFixed(1) + "%) beats the market hurdle (10%). For this injection of " + fmt(inj) + ", you must generate at least " + fmt(inj * reqYield) + " in extra annual profit. If the new capital earns 15%, that's " + fmt(inj * 0.15) + "/yr. If it earns 20%, that's " + fmt(inj * 0.20) + "/yr — a 2× return on the injection itself." : "⚠️ Capital injection is risky. Your current yield (" + yld.toFixed(1) + "%) is below the market hurdle (10%). Every extra dirham must return at least 10% — otherwise that money is better in equities or real estate. Focus on improving current operations before expanding.";// Capital scenarios var cs = $("capScenarios"); cs.innerHTML = ""; var scenarios = [ { pct: 25, label: "Conservative (+25%)", desc: "Small expansion, same team" }, { pct: 50, label: "Moderate (+50%)", desc: "New location or product line" }, { pct: 100, label: "Aggressive (+100%)", desc: "Full expansion, new market" } ]; scenarios.forEach(function(sc) { var amt = d.price * sc.pct / 100; var need = amt * Math.max(reqYield, hurdle); var need15 = amt * 0.15; cs.innerHTML += '
' + sc.label + '
' + fmt(amt) + '
Injection amount
Min profit needed: ' + fmt(need) + '/yr
At 15% target: ' + fmt(need15) + '/yr
' + sc.desc + '
'; });// ---- 05 GLOBAL TAX ---- var uaeTaxable = Math.max(0, d.profit - 375000); var uaeTax = uaeTaxable * 0.09; var uaeNet = d.profit - uaeTax; var usaNet = d.profit * 0.79; var ukNet = d.profit * 0.75; var gerNet = d.profit * 0.70; var indNet = d.profit * 0.65; var worldNet = d.profit * 0.76;var TAX = [ ["UAE 🇦🇪 (9%)", uaeNet, "#1f7a5c"], ["USA 🇺🇸 (21%)", usaNet, "#3a6b86"], ["UK 🇬🇧 (25%)", ukNet, "#7d5bd6"], ["Germany 🇩🇪 (30%)", gerNet, "#c98a1a"], ["India 🇮🇳 (~35%)", indNet, "#b4452f"], ["World Avg (~24%)", worldNet, "#9aa6ad"] ]; var tmx = Math.max.apply(null, TAX.map(function(o){ return o[1]; }), 1); var wt = $("wtBars"); wt.innerHTML = ""; TAX.forEach(function(o, i) { bar(wt, o[0], "net profit", o[1], tmx, o[2], i === 0); });var advVsAvg = Math.round((uaeNet / worldNet - 1) * 100); var advVsUsa = Math.round((uaeNet / usaNet - 1) * 100); $("wtNote").innerHTML = "Net profit in UAE: " + fmt(uaeNet) + " — roughly " + advVsAvg + "% more than world average (~24%) and " + advVsUsa + "% more than USA (21%). This tax edge feeds directly into valuation. Over " + d.years + " years, tax savings alone add " + fmt((uaeNet - worldNet) * d.years) + " to your wealth. (VAT 5% separate; free zones can be 0%.)";$("taxUaeNet").textContent = fmt(uaeNet); $("taxWorldNet").textContent = fmt(worldNet); $("taxAdvantage").textContent = fmt(uaeNet - worldNet) + "/yr"; $("taxMultiplier").textContent = mult.toFixed(1); $("taxYears").textContent = d.years; $("taxTotal").textContent = fmt((uaeNet - worldNet) * d.years * mult);// ---- 06 REAL ESTATE vs BUSINESS ---- var rePrice = +$("rePrice").value || d.price; var reYield = +$("reYield").value || 7; var reGrowth = +$("reGrowth").value || 5; var reService = +$("reService").value || 15; var reVacancy = +$("reVacancy").value || 5; var reMortgage = +$("reMortgage").value || 0;var grossRent = rePrice * (reYield / 100); var netRent = grossRent * (1 - reService / 100) * (1 - reVacancy / 100); var reAppreciation = rePrice * Math.pow(1 + reGrowth / 100, d.years); var reTotal = netRent * d.years + reAppreciation; var reNetYield = rePrice > 0 ? (netRent / rePrice * 100) : 0;$("reBizOutput").textContent = fmt(biz.total); $("reBizYield").textContent = yld.toFixed(1) + "%"; $("reBizRisk").textContent = risk === "low" ? "Low-Medium" : (risk === "med" ? "Medium" : "High"); $("reBizTax").textContent = "9% (0% to 375K)"; $("reBizLiquid").textContent = "Low (6-12 mo)";$("rePropOutput").textContent = fmt(reTotal); $("rePropYield").textContent = reNetYield.toFixed(1) + "%"; $("rePropRisk").textContent = "Low-Medium"; $("rePropTax").textContent = "4% transfer + 5% VAT"; $("rePropLiquid").textContent = "Medium (2-6 mo)";var reGap = biz.total - reTotal; var reGapPct = reTotal > 0 ? (reGap / reTotal * 100) : 0; $("reVerdict").className = "verdict" + (reGap > 0 ? "" : " warn"); $("reVerdict").innerHTML = reGap > 0 ? "✅ Business wins by " + fmt(reGap) + " (" + reGapPct.toFixed(0) + "%) over " + d.years + " years. Real estate offers stability and tangible asset, but the business generates " + fmt(biz.cumProfit) + " in cumulative profit plus " + fmt(biz.exitValue) + " exit value. If you prefer passive, stable income with lower risk → real estate. If you want maximum wealth creation and can handle operational risk → business." : "⚠️ Real estate wins by " + fmt(Math.abs(reGap)) + " over " + d.years + " years. Your business deal may be overpriced or underperforming. Consider: (1) negotiating price down, (2) improving profit margins, or (3) diversifying into real estate.";// ---- 07 VEHICLE REALITY ---- var carPrice = +$("carPrice").value || 500000; var carDeprec = +$("carDeprec").value || 12; var carCost = +$("carCost").value || 25000; var carValue = carPrice * Math.pow(1 - carDeprec / 100, d.years); var carTotalCost = carCost * d.years; var carNet = carValue - carTotalCost; var carLoss = carPrice - carNet;var carBars = $("carBars"); carBars.innerHTML = ""; var carMax = Math.max(carPrice, Math.abs(carNet), biz.total, gold); bar(carBars, "Initial vehicle cost", "AED " + fmt(carPrice), carPrice, carMax, "#6c7a85", false); bar(carBars, "Vehicle value after " + d.years + " yrs", "depreciated", carValue, carMax, "#9aa6ad", false); bar(carBars, "Maintenance + insurance", "total cost", carTotalCost, carMax, "#b4452f", false); bar(carBars, "Net vehicle position", "value - costs", carNet, carMax, "#8a2e1d", false); bar(carBars, "Same money in business", "profit + exit", biz.total, carMax, "#c08a2d", true); bar(carBars, "Same money in gold", "~8%/yr", gold, carMax, "#caa53c", false);$("carVerdict").className = "verdict" + (carNet Vehicle depreciation reality: A " + fmt(carPrice) + " vehicle loses " + fmt(carLoss) + " over " + d.years + " years (" + fmtPct(carLoss / carPrice / d.years, 1) + " annually). The same " + fmt(carPrice) + " in this business would return " + fmt(biz.total) + " — a " + (biz.total / Math.abs(carNet)).toFixed(1) + "× difference. Vehicles are consumption, not investment. If you need a vehicle for the business, lease or buy used to minimize capital drag.";// ---- 08 ROADMAP ---- $("roadGrowth").textContent = d.growth; var rm = $("roadmapGrid"); rm.innerHTML = ""; var targets = [2, 3, 4, 5, 6]; var currentMult = biz.total / totalCost; targets.forEach(function(tgt) { var isCurrent = currentMult >= tgt && currentMult 0 ? (Math.log(tgt) / Math.log(1 + d.growth / 100)).toFixed(1) : "∞"; var extraCap = d.price * (tgt - 1); var items = [ tgt === 2 ? "Hire 1-2 key staff" : (tgt === 3 ? "Open 2nd location" : (tgt === 4 ? "Franchise model" : (tgt === 5 ? "Regional expansion" : "IPO / Strategic sale"))), tgt === 2 ? "Systemize operations" : (tgt === 3 ? "New revenue line" : (tgt === 4 ? "M&A target" : (tgt === 5 ? "Digital platform" : "International markets"))), tgt === 2 ? "Manager in place" : (tgt === 3 ? "Capital: " + fmt(extraCap) : (tgt === 4 ? "Team: 15-20 people" : (tgt === 5 ? "Brand licensing" : "Exit at " + (tgt * mult).toFixed(1) + "×"))) ]; rm.innerHTML += '
' + tgt + '×
' + (isCurrent ? "CURRENT" : "~" + yearsNeeded + " yrs") + '
'; });// ---- 09 MANAGEMENT ---- var ooProfit = d.profit; var ooVal = valuation(ooProfit, d.sector, d.region, "high", d.growth, "owner"); var mgProfit = Math.max(0, d.profit - d.mgr); var mgVal = valuation(mgProfit, d.sector, d.region, "low", d.growth, "managed");$("oo_income").textContent = fmt(ooProfit); $("oo_exit").textContent = fmt(ooVal); $("oo_mult").textContent = multiple(d.sector, d.region, "high", d.growth, ooProfit, "owner").toFixed(2) + "×"; $("mg_income").textContent = fmt(mgProfit); $("mg_exit").textContent = fmt(mgVal); $("mg_mult").textContent = multiple(d.sector, d.region, "low", d.growth, mgProfit, "managed").toFixed(2) + "×";var exitGap = ooVal > 0 ? Math.round((mgVal - ooVal) / ooVal * 100) : 0; var incGap = fmt(ooProfit - mgProfit); $("mgmtVerdict").className = "verdict" + (mgVal >= ooVal ? "" : " warn"); $("mgmtVerdict").innerHTML = mgVal >= ooVal ? "✅ Managed wins. You pocket " + incGap + " less per year, but you go passive and the exit value is " + exitGap + "% higher. If your goal is freedom, lifestyle, and a richer exit → hire a manager. The business becomes a true asset, not a job." : "⚠️ Owner-run wins on cash. Without a manager you pocket " + incGap + " more per year, but you work 40-60 hrs/week. The business depends on you, so it sells for less. If you want maximum cash now and enjoy operations → run it yourself. Plan to systemize within 2 years.";// ---- 10 CONSULTATION ---- $("recPhone").textContent = d.price = 1000000 && d.price 5000000 ? "Recommended for you ✓" : "";// ---- 11 REPORT ---- $("repDate").textContent = new Date().toLocaleDateString("en-GB", { day: '2-digit', month: 'short', year: 'numeric' }); var recCons = d.price > 5000000 ? "an in-person meeting" : (d.price >= 1000000 ? "an online deep-dive" : "a phone consultation");var repHTML = "Business Opportunity Summary

" + "Deal Parameters: " + IND_NAME[d.sector] + " in " + REGION_NAME[d.region] + " · Price " + fmt(d.price) + " · Profit " + fmt(d.profit) + "/yr · Growth " + d.growth + "% · " + d.years + "-year horizon

" + "Valuation: " + fmt(val) + " (" + mult.toFixed(2) + "× multiple) · Range " + fmt(val * 0.80) + " – " + fmt(val * 1.22) + "
" + "Deal Rating: " + rating + " · " + (gap >= 0 ? "Underpriced by " + fmtPct(gapPct / 100, 1) : "Overpriced by " + fmtPct(Math.abs(gapPct) / 100, 1)) + "
" + "Earnings Yield: " + yld.toFixed(1) + "% · Payback: " + (d.profit > 0 ? (d.price / d.profit).toFixed(1) : "—") + " yrs

" + "" + d.years + "-Year Output Comparison:
" + "• Business (" + REGION_NAME[d.region] + "): " + fmt(biz.total) + " (cumulative profit " + fmt(biz.cumProfit) + " + exit " + fmt(biz.exitValue) + ")
" + "• Global Equities: " + fmt(stock) + " · Gold: " + fmt(gold) + "
" + "• Dubai Real Estate: " + fmt(re) + " · Deposits: " + fmt(dep) + "

" + "Management Strategy:
" + "• Owner-run: Income " + fmt(ooProfit) + "/yr · Exit " + fmt(ooVal) + " · " + multiple(d.sector, d.region, "high", d.growth, ooProfit, "owner").toFixed(2) + "×
" + "• Managed: Income " + fmt(mgProfit) + "/yr · Exit " + fmt(mgVal) + " · " + multiple(d.sector, d.region, "low", d.growth, mgProfit, "managed").toFixed(2) + "×
" + "• Exit value difference: " + Math.abs(exitGap) + "% " + (mgVal >= ooVal ? "higher with manager" : "higher owner-run") + "

" + "Tax Advantage (UAE): Net profit " + fmt(uaeNet) + " vs world average " + fmt(worldNet) + " · " + advVsAvg + "% more after-tax wealth

" + "Capital Increase: At current yield, every 100% capital increase needs " + fmt(d.price * reqYield) + " extra profit/yr to maintain returns

" + "Recommended Next Step: " + recCons + "

" + "
" + "This report is generated by the Persian Horizon Business Intelligence Suite. Indicative only — not financial advice or a guaranteed return. Consult a licensed advisor before any decision." + "
";$("repBody").innerHTML = repHTML; window.__rep = repHTML.replace(/]+>/g, ' ').replace(/\s+/g, ' ').trim(); }// ==================== SCATTER PLOT ==================== function renderScatter(data, cost) { var container = $("scatterPlot"); var legend = $("scatterLegend"); cost = cost || 2000000; // Clear existing points (keep axes) var points = container.querySelectorAll('.scatter-point'); points.forEach(function(p){ p.remove(); });var maxRet = Math.max.apply(null, data.map(function(o){ var ret = Math.pow(o.v / cost, 1/5) - 1; return Math.max(ret * 100, 0.1); })); var maxRisk = Math.max.apply(null, data.map(function(o){ return o.r; }));data.forEach(function(o) { var ret = Math.pow(o.v / cost, 1/5) - 1; var x = (ret * 100 / maxRet) * 80 + 10; // 10-90% width var y = 90 - (o.r / maxRisk) * 80; // 10-90% height var point = document.createElement('div'); point.className = 'scatter-point'; point.style.left = x + '%'; point.style.top = y + '%'; point.style.background = o.c; point.setAttribute('data-label', o.n + ': ' + (ret * 100).toFixed(1) + '% ret, ' + o.r + '% risk'); container.appendChild(point); });legend.innerHTML = data.map(function(o){ return '
' + o.n + '
'; }).join(''); }// ==================== DEAL GENERATOR ==================== function generateDeals(d) { var platforms = ["Dubizzle", "Bayut", "Property Finder", "Businessbay", "Gulf Business", "LinkedIn"]; var industries = ["Services", "F&B", "Retail", "E-commerce", "Healthcare", "Trading", "SaaS"]; var emirates = ["Dubai", "Abu Dhabi", "Sharjah", "Ajman"]; var statuses = ["Active", "Urgent", "Under Offer", "New"]; var deals = []; for (var i = 0; i " + map[cons] + " consultation booked!
We'll contact you on WhatsApp within 24 hours. (Lead → CRM)"; });$("cSave").addEventListener("click", function() { $("cMsg").style.color = "var(--blue)"; $("cMsg").textContent = "💾 Analysis saved to your account. Access anytime."; });$("cShare").addEventListener("click", function() { if (navigator.share) { navigator.share({ title: "UAE Business Review", text: window.__rep || "", url: window.location.href }); } else { $("cMsg").style.color = "var(--blue)"; $("cMsg").textContent = "🔗 Report link copied to clipboard."; } });$("repCopy").addEventListener("click", function() { if (navigator.clipboard) navigator.clipboard.writeText(window.__rep || ""); $("repCopy").textContent = "Copied ✓"; setTimeout(function(){ $("repCopy").textContent = "📋 Copy Report Text"; }, 2000); });$("repEmail").addEventListener("click", function() { var subject = "UAE Business Review - Persian Horizon"; var body = window.__rep || ""; window.location.href = "mailto:?subject=" + encodeURIComponent(subject) + "&body=" + encodeURIComponent(body); });// Smooth scroll for nav links document.querySelectorAll('a[href^="#"]').forEach(function(a) { a.addEventListener('click', function(e) { e.preventDefault(); var target = document.querySelector(this.getAttribute('href')); if (target) target.scrollIntoView({ behavior: 'smooth', block: 'start' }); }); });// Initial calculation calc(); })();