{ "kind": "framework", "value": "valuation-table", "collectionKey": "slides:framework:valuation-table:all-document-kinds:all-producers:all-orientations", "filters": { "documentKinds": [], "sourceTypes": [], "orientations": [] }, "total": 66, "page": 1, "pageSize": 24, "pageCount": 3, "rows": [ { "docId": "019dd923-622c-750b-8b98-bbf01cbdce4e", "docSlug": "49a0a0f158f5", "documentTitle": "Premier, Inc. (PINC)", "authorId": "54_Spruce_Point_Capital", "authorName": "Spruce Point Capital Management", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2019-09-25 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 18, "slideType": "valuation_table", "function": "quantify_opportunity", "notes": "Includes a screenshot of the 2017 Form 990 and a detailed financial table comparing Actual, 66% Shareback, and In-House scenarios.", "imagePath": null, "matchCount": 1, "evidence": "Financial model comparing actual vs hypothetical scenarios", "slideHref": "/slides/019dd923-622c-750b-8b98-bbf01cbdce4e/18", "deckHref": "/decks/019dd923-622c-750b-8b98-bbf01cbdce4e", "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-bbf01cbdce4e#slide-18", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b98-bbf01cbdce4e", "docSlug": "49a0a0f158f5", "documentTitle": "Premier, Inc. (PINC)", "authorId": "54_Spruce_Point_Capital", "authorName": "Spruce Point Capital Management", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2019-09-25 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 29, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The table uses a standard financial modeling structure to derive share price and downside percentage from varying shareback assumptions.", "imagePath": null, "matchCount": 1, "evidence": "Financial model table comparing scenarios", "slideHref": "/slides/019dd923-622c-750b-8b98-bbf01cbdce4e/29", "deckHref": "/decks/019dd923-622c-750b-8b98-bbf01cbdce4e", "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-bbf01cbdce4e#slide-29", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b98-c3e7825e1948", "docSlug": "8b6a62f49fba", "documentTitle": "Church & Dwight Co., Inc. (CHD)", "authorId": "54_Spruce_Point_Capital", "authorName": "Ben Axler", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2019-09-05 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 83, "slideType": "valuation_table", "function": "quantify_opportunity", "notes": "The table highlights a bearish thesis by comparing current market price against analyst consensus.", "imagePath": null, "matchCount": 1, "evidence": "Comparison of market price to analyst consensus targets", "slideHref": "/slides/019dd923-622c-750b-8b98-c3e7825e1948/83", "deckHref": "/decks/019dd923-622c-750b-8b98-c3e7825e1948", "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-c3e7825e1948#slide-83", "loopMatches": [ { "to": 92, "from": 1, "name": "Cost Of Inaction", "slug": "27-cost-of-inaction", "bestFor": "Urgent budget requests, compliance, risk mitigation", "matchId": "d8d41695-ad33-43d2-9478-d227476d9e68", "evidence": "The overall thesis implies that failing to act on Spruce Point's analysis could lead to significant financial losses for investors holding onto CHD stock.", "position": 2, "objective": "The cost of not selling CHD", "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point", "confidence": 0.6, "description": "Quantify what happens if the audience does nothing" } ], "arcBeatMatches": [ { "to": 92, "from": 82, "beatId": "2e0f1062-a9eb-4652-b31c-c17952a18aaf", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Solution", "beatSlug": "problem-agitate-solution-solution-provide-relief", "evidence": "The solution is implicitly presented through valuation tables and comparisons, suggesting a sell opinion to mitigate downside risk.", "position": 2, "confidence": 0.8, "parentBeatName": "Resolution", "parentBeatSlug": "resolution" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b98-be9011f05a27", "docSlug": "1cbf7684bf7d", "documentTitle": "Penumbra, Inc. (PEN)", "authorId": "54_Spruce_Point_Capital", "authorName": "Spruce Point Capital Management", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2019-07-31 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 61, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The table explicitly calculates the percentage change from current sell-side estimates to the activist's bear/bull cases across key financial metrics.", "imagePath": null, "matchCount": 1, "evidence": "The slide presents a structured comparison of financial valuation metrics under different scenarios.", "slideHref": "/slides/019dd923-622c-750b-8b98-be9011f05a27/61", "deckHref": "/decks/019dd923-622c-750b-8b98-be9011f05a27", "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-be9011f05a27#slide-61", "loopMatches": [], "arcBeatMatches": [ { "to": 61, "from": 31, "beatId": "12d3c67f-b91e-48ff-a8d3-c9685144b586", "arcName": "Overcoming the Monster", "arcSlug": "overcoming-monster", "beatName": "The Victory", "beatSlug": "overcoming-monster-the-victory", "evidence": "The document presents Spruce Point's conclusion of 40-55% downside risk in PEN shares.", "position": 2, "confidence": 0.8, "parentBeatName": "Turn", "parentBeatSlug": "turn" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b98-9727cc72301c", "docSlug": "778e2cbfbfaa", "documentTitle": "Amdocs Limited (DOX)", "authorId": "54_Spruce_Point_Capital", "authorName": "Ben Axler", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2019-01-23 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 111, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The slide uses a table to contrast historical performance (FY19-20) with forward-looking qualitative assessments (FY21-23) and quantitative downside targets.", "imagePath": null, "matchCount": 1, "evidence": "Table comparing historical metrics to projected downside scenarios", "slideHref": "/slides/019dd923-622c-750b-8b98-9727cc72301c/111", "deckHref": "/decks/019dd923-622c-750b-8b98-9727cc72301c", "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-9727cc72301c#slide-111", "loopMatches": [], "arcBeatMatches": [ { "to": 111, "from": 105, "beatId": "49f8f901-cea8-456a-8a1c-93ff122b01a4", "arcName": "Overcoming the Monster", "arcSlug": "overcoming-monster", "beatName": "The Victory", "beatSlug": null, "evidence": "The deck concludes with a clear and concise summary of the downside risk in DOX stock", "position": 4, "confidence": 0.8, "parentBeatName": null, "parentBeatSlug": null } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b98-7f30b1d3db0f", "docSlug": "04cdac207807", "documentTitle": "Henry Schein, Inc. (HSIC)", "authorId": "54_Spruce_Point_Capital", "authorName": null, "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2018-09-26 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 38, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The bull case is highlighted with a green box, emphasizing the potential upside based on a higher multiple for Vets First Corp.", "imagePath": null, "matchCount": 1, "evidence": "SOTP sensitivity analysis table", "slideHref": "/slides/019dd923-622c-750b-8b98-7f30b1d3db0f/38", "deckHref": "/decks/019dd923-622c-750b-8b98-7f30b1d3db0f", "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-7f30b1d3db0f#slide-38", "loopMatches": [], "arcBeatMatches": [ { "to": 40, "from": 16, "beatId": "c70b1907-ab35-4f34-8825-342f2f0928a1", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Solution (Provide relief)", "beatSlug": "problem-agitate-solution-solution-provide-relief", "evidence": "The document provides a solution through the spin-off and merger, highlighting the growth potential and upside opportunity for HSIC shareholders.", "position": 2, "confidence": 0.8, "parentBeatName": "Resolution", "parentBeatSlug": "resolution" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b98-7af979993e60", "docSlug": "42a707289390", "documentTitle": "Maxar Technologies (MAXR)", "authorId": "54_Spruce_Point_Capital", "authorName": "Ben Axler", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2018-08-07 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 68, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The table includes specific adjustments for debt, cash, and investments, and explicitly notes the exclusion of a potential $227m Ukraine arbitration payout.", "imagePath": null, "matchCount": 1, "evidence": "Structured financial modeling of price targets based on multiple scenarios.", "slideHref": "/slides/019dd923-622c-750b-8b98-7af979993e60/68", "deckHref": "/decks/019dd923-622c-750b-8b98-7af979993e60", "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-7af979993e60#slide-68", "loopMatches": [], "arcBeatMatches": [ { "to": 68, "from": 8, "beatId": "fbcb65b0-835b-4203-8f3f-dfc5ef336a81", "arcName": "Overcoming the Monster", "arcSlug": "overcoming-monster", "beatName": "Contradictions and Criticisms", "beatSlug": null, "evidence": "The document presents various criticisms and contradictions of Maxar Technologies' financials, business model, and management practices.", "position": 2, "confidence": 0.8, "parentBeatName": null, "parentBeatSlug": null } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b98-56362394aa64", "docSlug": "6dfd595fdfac", "documentTitle": "Ballard Power Systems (BLDP)", "authorId": "54_Spruce_Point_Capital", "authorName": "Ben Axler", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2018-01-25 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 60, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The slide uses a valuation-based approach to argue for a significant downside in the stock price.", "imagePath": null, "matchCount": 1, "evidence": "The slide presents a structured valuation analysis comparing multiples to derive a price target.", "slideHref": "/slides/019dd923-622c-750b-8b98-56362394aa64/60", "deckHref": "/decks/019dd923-622c-750b-8b98-56362394aa64", "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-56362394aa64#slide-60", "loopMatches": [ { "to": 60, "from": 54, "name": "Cost Of Inaction", "slug": "27-cost-of-inaction", "bestFor": "Urgent budget requests, compliance, risk mitigation", "matchId": "5f905372-0afd-4750-b8c4-2971b5dc9958", "evidence": "The document presents a valuation and downside scenario, highlighting the potential risks of holding Ballard stock.", "position": 1, "objective": "To highlight the potential costs of inaction for investors who fail to sell their Ballard stock.", "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point", "confidence": 0.6, "description": "Quantify what happens if the audience does nothing" } ], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b98-639c191d3d92", "docSlug": "5f7b3bad7ba3", "documentTitle": "Realty Income Corp (O)", "authorId": "54_Spruce_Point_Capital", "authorName": null, "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2018-02-07 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 42, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The slide uses a precedent-based valuation approach, comparing the target to REITs in financial decline.", "imagePath": null, "matchCount": 1, "evidence": "The slide presents a structured financial valuation model comparing current vs. projected scenarios.", "slideHref": "/slides/019dd923-622c-750b-8b98-639c191d3d92/42", "deckHref": "/decks/019dd923-622c-750b-8b98-639c191d3d92", "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-639c191d3d92#slide-42", "loopMatches": [], "arcBeatMatches": [ { "to": 46, "from": 38, "beatId": "556213c0-5857-4fc2-893f-75f7446c48b8", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Solution", "beatSlug": "problem-agitate-solution-solution-provide-relief", "evidence": "Spruce Point Estimates 30% - 45% Downside, Appendix: REIT Case Studies of Declining Growth And Market Reaction", "position": 2, "confidence": 0.9, "parentBeatName": "Resolution", "parentBeatSlug": "resolution" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b98-aa28094dc4c9", "docSlug": "8dad2ca06fc6", "documentTitle": "Kornit Digital Ltd. (KRNT)", "authorId": "54_Spruce_Point_Capital", "authorName": "Ben Axler", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2019-05-07 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 60, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The slide uses a valuation bridge approach to justify a significant downside based on normalized revenue and cash flow expectations.", "imagePath": null, "matchCount": 1, "evidence": "The slide presents a structured valuation analysis using multiple scenarios.", "slideHref": "/slides/019dd923-622c-750b-8b98-aa28094dc4c9/60", "deckHref": "/decks/019dd923-622c-750b-8b98-aa28094dc4c9", "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-aa28094dc4c9#slide-60", "loopMatches": [], "arcBeatMatches": [ { "to": 60, "from": 41, "beatId": "04dace6a-2451-4da0-a6cd-b15e5a50904e", "arcName": "Overcoming the Monster", "arcSlug": "overcoming-monster", "beatName": "Resolution", "beatSlug": "mountain-resolution", "evidence": "Slides 41-60 provide further evidence of Kornit's challenges, valuation concerns, and downside risks.", "position": 4, "confidence": 0.8, "parentBeatName": "Resolution", "parentBeatSlug": "resolution" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b98-5300aefcfd91", "docSlug": "ed69677379db", "documentTitle": "iRobot Corp (IRBT)", "authorId": "54_Spruce_Point_Capital", "authorName": "Spruce Point Management", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2014-05-20 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 64, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes patent value adjustments and debt/cash adjustments to arrive at equity value.", "imagePath": null, "matchCount": 1, "evidence": "Table presents multiple valuation scenarios based on different multiples and adjustments.", "slideHref": "/slides/019dd923-622c-750b-8b98-5300aefcfd91/64", "deckHref": "/decks/019dd923-622c-750b-8b98-5300aefcfd91", "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-5300aefcfd91#slide-64", "loopMatches": [], "arcBeatMatches": [ { "to": 64, "from": 4, "beatId": "9276d3d0-eba4-4814-902b-c80843925dd7", "arcName": "Overcoming the Monster", "arcSlug": "overcoming-monster", "beatName": "Expose Contradiction", "beatSlug": null, "evidence": "The document presents a series of contradictions and concerns about iRobot Corp's financials, market position, and growth prospects.", "position": 0, "confidence": 0.8, "parentBeatName": null, "parentBeatSlug": null } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6dc-5545fa71721e", "docSlug": "852eb8103109", "documentTitle": "Time Warner Inc. (TWX)", "authorId": "14_Icahn", "authorName": "Lazard", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2006-02-01 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 314, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The table provides a peer benchmark of analyst estimates to support a valuation thesis.", "imagePath": null, "matchCount": 1, "evidence": "Table comparing analyst estimates for valuation", "slideHref": "/slides/019dd923-622b-71dc-a6dc-5545fa71721e/314", "deckHref": "/decks/019dd923-622b-71dc-a6dc-5545fa71721e", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6dc-5545fa71721e#slide-314", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6dc-5545fa71721e", "docSlug": "852eb8103109", "documentTitle": "Time Warner Inc. (TWX)", "authorId": "14_Icahn", "authorName": "Lazard", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2006-02-01 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 335, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes adjustments for tax benefits and joint venture interests.", "imagePath": null, "matchCount": 1, "evidence": "Comparable company analysis table with peer benchmarking", "slideHref": "/slides/019dd923-622b-71dc-a6dc-5545fa71721e/335", "deckHref": "/decks/019dd923-622b-71dc-a6dc-5545fa71721e", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6dc-5545fa71721e#slide-335", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b98-0600c263c598", "docSlug": "915e98b3b4e2", "documentTitle": "Credit Acceptance Corporation (CACC)", "authorId": "52_Citron_Research", "authorName": "Citron Research", "documentKindSlug": "research-note", "documentKindLabel": "Research note", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2026-03-01 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 4, "slideType": "valuation_table", "function": "quantify_opportunity", "notes": "The slide uses a 'valuation_table' to demonstrate the upside potential based on different P/E multiples.", "imagePath": null, "matchCount": 1, "evidence": "Table comparing scenarios with multiples and fair value outcomes.", "slideHref": "/slides/019dd923-622c-750b-8b98-0600c263c598/4", "deckHref": "/decks/019dd923-622c-750b-8b98-0600c263c598", "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-0600c263c598#slide-4", "loopMatches": [ { "to": 12, "from": 2, "name": "Cost Of Inaction", "slug": "27-cost-of-inaction", "bestFor": "Urgent budget requests, compliance, risk mitigation", "matchId": "75d52b86-e4b1-4b6e-b2c0-10b71ff478a0", "evidence": "The document repeatedly emphasizes the limited window to invest before institutional consensus catches up.", "position": 0, "objective": "What is the cost of not investing in CACC now?", "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point", "confidence": 0.7, "description": "Quantify what happens if the audience does nothing" }, { "to": 14, "from": 1, "name": "Hypothesis Test", "slug": "42-hypothesis-test", "bestFor": "Strategy validation, due diligence, research presentations", "matchId": "d8eea9a9-4800-4db5-9b62-ca38d6060cbb", "evidence": "The document presents data and logical reasoning to support its thesis.", "position": 1, "objective": "Is CACC's transformation into a technology platform a viable investment thesis?", "structure": "The Hypothesis -> Test 1 (Supports/Refutes) -> Test 2 (Supports/Refutes) -> Conclusion (Validated/Pivoted)", "confidence": 0.6, "description": "State a hypothesis upfront, then systematically prove or disprove it with evidence" } ], "arcBeatMatches": [ { "to": 4, "from": 1, "beatId": "63b41fa2-d2b7-4875-a4f4-9259a7642b5e", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Problem", "beatSlug": "problem-agitate-solution-problem-identify-pain", "evidence": "The thesis headline and initial valuation table highlight CACC's undervaluation.", "position": 0, "confidence": 0.8, "parentBeatName": "Complication", "parentBeatSlug": "complication" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d9-8026e9a12aa5", "docSlug": "30650a8e606d", "documentTitle": "Marathon Petroleum Corporation (MPC)", "authorId": "02_Elliott_Management", "authorName": "Elliott Management", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2016-11-01 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 29, "slideType": "valuation_table", "function": "quantify_opportunity", "notes": "The table uses red shading to highlight scenarios that are at or below the lowest retail peer EBITDA multiple or at or above the widest peer yield.", "imagePath": null, "matchCount": 1, "evidence": "Sensitivity analysis of share price based on multiple/yield variables", "slideHref": "/slides/019dd923-622b-71dc-a6d9-8026e9a12aa5/29", "deckHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5#slide-29", "loopMatches": [], "arcBeatMatches": [ { "to": 50, "from": 23, "beatId": "181fb6e2-2fcd-4f92-b9ab-ecb17c1992f6", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Solution", "beatSlug": "problem-agitate-solution-solution-provide-relief", "evidence": "The deck provides a solution by proposing a full strategic review and dropdowns", "position": 2, "confidence": 0.8, "parentBeatName": "Resolution", "parentBeatSlug": "resolution" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b95-b8dc4dc4ba49", "docSlug": "9da925e2a5ff", "documentTitle": "New Pacific Metals (NUAG)", "authorId": "50_Hindenburg_Research", "authorName": "Nathan Anderson", "documentKindSlug": "conference-presentation", "documentKindLabel": "Conference presentation", "sourceTypeSlug": "short_seller", "sourceTypeLabel": "Short seller", "presentationDate": "2020-04-20 00:00:00", "orientation": "landscape", "aspectRatio": 1.7777778, "pageNumber": 6, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The slide uses a peer group of 19 mining companies to highlight a significant valuation discrepancy for the subject company.", "imagePath": null, "matchCount": 1, "evidence": "Comparison of EV/Resource metrics across a peer group to establish overvaluation.", "slideHref": "/slides/019dd923-622c-750b-8b95-b8dc4dc4ba49/6", "deckHref": "/decks/019dd923-622c-750b-8b95-b8dc4dc4ba49", "deckAnchorHref": "/decks/019dd923-622c-750b-8b95-b8dc4dc4ba49#slide-6", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622c-750b-8b95-478a8c1a9f82", "docSlug": "40344b686c65", "documentTitle": "Houghton Mifflin Harcourt (HMHC)", "authorId": "27_Engine_Capital", "authorName": "Engine Capital", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2022-03-22 00:00:00", "orientation": "landscape", "aspectRatio": 1.2941177, "pageNumber": 13, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The slide uses a sensitivity table to demonstrate the range of potential returns for an LBO scenario.", "imagePath": null, "matchCount": 1, "evidence": "Sensitivity analysis of IRR vs Offer Price and Exit Multiple", "slideHref": "/slides/019dd923-622c-750b-8b95-478a8c1a9f82/13", "deckHref": "/decks/019dd923-622c-750b-8b95-478a8c1a9f82", "deckAnchorHref": "/decks/019dd923-622c-750b-8b95-478a8c1a9f82#slide-13", "loopMatches": [ { "to": 13, "from": 10, "name": "The Reveal", "slug": "05-the-reveal", "bestFor": "Product launches, strategic pivots, unexpected findings", "matchId": "1e76fcce-ab8c-426b-a304-9f99a21b053f", "evidence": "Slides 10-13 present an alternative valuation", "position": 1, "objective": "Reveal a more accurate valuation", "structure": "Setup the Question -> Build Suspense -> The Big Reveal", "confidence": 0.7, "description": "Build mystery and anticipation, then deliver a surprising or powerful conclusion" } ], "arcBeatMatches": [ { "to": 21, "from": 13, "beatId": "cc454b24-ddc2-4a1d-aa62-cb4544722c11", "arcName": "Overcoming the Monster", "arcSlug": "overcoming-monster", "beatName": "The Victory (Superior Plan)", "beatSlug": "overcoming-monster-the-victory", "evidence": "Slides 13-21 present the superior plan for HMHC shareholders", "position": 2, "confidence": 0.8, "parentBeatName": "Turn", "parentBeatSlug": "turn" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6dd-5fbf9530fdff", "docSlug": "6f751c98c9d1", "documentTitle": "Kao Corporation (4452.JP)", "authorId": "25_Oasis_Management", "authorName": "Oasis", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2024-04-25 00:00:00", "orientation": "landscape", "aspectRatio": 1.7777778, "pageNumber": 94, "slideType": "valuation_table", "function": "quantify_opportunity", "notes": "The table highlights high valuation multiples in the cosmetics sector, supporting the argument for Kao's potential value.", "imagePath": null, "matchCount": 1, "evidence": "The slide presents a structured comparison of M&A transaction multiples to justify valuation premiums.", "slideHref": "/slides/019dd923-622b-71dc-a6dd-5fbf9530fdff/94", "deckHref": "/decks/019dd923-622b-71dc-a6dd-5fbf9530fdff", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6dd-5fbf9530fdff#slide-94", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6dd-6dd6e7ce8a5d", "docSlug": "cf721953f722", "documentTitle": "Kao Corporation (4452.JP)", "authorId": "25_Oasis_Management", "authorName": "Oasis", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": null, "orientation": "landscape", "aspectRatio": 1.7777778, "pageNumber": 94, "slideType": "valuation_table", "function": "compare_peers", "notes": "The table lists target companies, acquirers, revenue multiples, EBITDA multiples, and transaction dates.", "imagePath": null, "matchCount": 1, "evidence": "The slide presents a comparative table of M&A transaction multiples to justify a valuation thesis.", "slideHref": "/slides/019dd923-622b-71dc-a6dd-6dd6e7ce8a5d/94", "deckHref": "/decks/019dd923-622b-71dc-a6dd-6dd6e7ce8a5d", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6dd-6dd6e7ce8a5d#slide-94", "loopMatches": [], "arcBeatMatches": [ { "to": 96, "from": 49, "beatId": "b2f59b4f-2bbe-4e4b-b640-3f702b1f3e19", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Solution (Provide relief)", "beatSlug": "problem-agitate-solution-solution-provide-relief", "evidence": "The deck proposes solutions, including a focus on growth, marketing reform, and a more diverse leadership team.", "position": 2, "confidence": 0.9, "parentBeatName": "Resolution", "parentBeatSlug": "resolution" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6db-d8bdfd864eab", "docSlug": "42942301f902", "documentTitle": "Spectra Energy Corp (SE)", "authorId": "08_Sandell", "authorName": "Sandell Asset Management", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2013-06-01 00:00:00", "orientation": "landscape", "aspectRatio": 1.2941177, "pageNumber": 9, "slideType": "valuation_table", "function": "quantify_opportunity", "notes": "Includes a peer comparison table and a valuation buildup for Westcoast Energy.", "imagePath": null, "matchCount": 1, "evidence": "Comparison of peer multiples to derive target valuation", "slideHref": "/slides/019dd923-622b-71dc-a6db-d8bdfd864eab/9", "deckHref": "/decks/019dd923-622b-71dc-a6db-d8bdfd864eab", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6db-d8bdfd864eab#slide-9", "loopMatches": [ { "to": 9, "from": 3, "name": "Logic Chain", "slug": "01-logic-chain", "bestFor": "Skeptical audiences, controversial recommendations, rigorous analysis", "matchId": "c928502f-8438-4318-baae-6498aa261045", "evidence": "The document presents a series of logical arguments", "position": 0, "objective": "To demonstrate the logic behind unlocking shareholder value", "structure": "Premise 1 (Accepted truth) -> Premise 2 (Observed fact) -> Therefore... (Inevitable conclusion)", "confidence": 0.7, "description": "Build an airtight chain of logic where each premise leads inevitably to the conclusion" }, { "to": 9, "from": 8, "name": "Analogy", "slug": "08-analogy", "bestFor": "Complex concepts, new markets, technical explanations for non-experts", "matchId": "4887b833-8afb-4534-888b-06eaffc1f254", "evidence": "Slide 8 cites precedent", "position": 1, "objective": "To draw an analogy with precedent", "structure": "The Familiar Domain -> Key Parallel -> Applied to Our Situation -> Insight", "confidence": 0.6, "description": "Explain the unfamiliar through a well-understood parallel domain" } ], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6db-d8bdfd864eab", "docSlug": "42942301f902", "documentTitle": "Spectra Energy Corp (SE)", "authorId": "08_Sandell", "authorName": "Sandell Asset Management", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2013-06-01 00:00:00", "orientation": "landscape", "aspectRatio": 1.2941177, "pageNumber": 10, "slideType": "propose_solution", "function": "propose_solution", "notes": "Includes a valuation bridge for SE's 50% stake and a peer comparison table for NGL Midstream companies.", "imagePath": null, "matchCount": 1, "evidence": "Tables present financial valuation metrics for the target and peers.", "slideHref": "/slides/019dd923-622b-71dc-a6db-d8bdfd864eab/10", "deckHref": "/decks/019dd923-622b-71dc-a6db-d8bdfd864eab", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6db-d8bdfd864eab#slide-10", "loopMatches": [], "arcBeatMatches": [ { "to": 11, "from": 10, "beatId": "c11dda0c-e627-4184-bdef-b4f5096dcd82", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Solution", "beatSlug": "problem-agitate-solution-solution-provide-relief", "evidence": "Slides 10-11 propose a solution and preempt rebuttal", "position": 2, "confidence": 0.8, "parentBeatName": "Resolution", "parentBeatSlug": "resolution" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6db-d7ec795689aa", "docSlug": "fe2831a5a971", "documentTitle": "TPC Group Inc. (TPCG)", "authorId": "08_Sandell", "authorName": "Sandell Asset Management", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2012-10-01 00:00:00", "orientation": "landscape", "aspectRatio": 1.2941177, "pageNumber": 8, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The slide uses a combination of bulleted arguments and three distinct financial tables to justify a high exit multiple for an LBO scenario.", "imagePath": null, "matchCount": 1, "evidence": "The slide presents a sensitivity analysis of IRR based on exit multiples and purchase prices.", "slideHref": "/slides/019dd923-622b-71dc-a6db-d7ec795689aa/8", "deckHref": "/decks/019dd923-622b-71dc-a6db-d7ec795689aa", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6db-d7ec795689aa#slide-8", "loopMatches": [ { "to": 9, "from": 3, "name": "Cost Of Inaction", "slug": "27-cost-of-inaction", "bestFor": "Urgent budget requests, compliance, risk mitigation", "matchId": "c832cdea-6a3b-4f51-9091-b01475c58018", "evidence": "The presentation implies that investors should take action based on the analysis", "position": 1, "objective": "Highlight the consequences of not taking action", "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point", "confidence": 0.6, "description": "Quantify what happens if the audience does nothing" } ], "arcBeatMatches": [ { "to": 9, "from": 8, "beatId": "2c33287f-604a-413f-a8b8-69d2d9d40c38", "arcName": "Overcoming the Monster", "arcSlug": "overcoming-monster", "beatName": "The Victory", "beatSlug": "overcoming-monster-the-victory", "evidence": "The presentation provides a valuation table and peer benchmark to support its conclusions", "position": 2, "confidence": 0.8, "parentBeatName": "Turn", "parentBeatSlug": "turn" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6db-548937484e86", "docSlug": "67e30c6378be", "documentTitle": "General Electric (GE)", "authorId": "06_Trian_Partners", "authorName": "Trian Partners", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2015-10-05 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 76, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes a specific callout box for 'Time (years) 2.25' which acts as a variable for the IRR calculation.", "imagePath": null, "matchCount": 1, "evidence": "The slide presents a structured financial model calculating implied share value.", "slideHref": "/slides/019dd923-622b-71dc-a6db-548937484e86/76", "deckHref": "/decks/019dd923-622b-71dc-a6db-548937484e86", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6db-548937484e86#slide-76", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6db-81a8a09bae5a", "docSlug": "1bbbc8a9f010", "documentTitle": "Solventum Corporation (SOLV)", "authorId": "06_Trian_Partners", "authorName": "Trian Fund Management", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-01-08 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 23, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes a 'Restoring Performance' WholeCo Valuation Analysis table with supporting commentary.", "imagePath": null, "matchCount": 1, "evidence": "Presents a structured valuation bridge from sales/EBIT to implied share price.", "slideHref": "/slides/019dd923-622b-71dc-a6db-81a8a09bae5a/23", "deckHref": "/decks/019dd923-622b-71dc-a6db-81a8a09bae5a", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6db-81a8a09bae5a#slide-23", "loopMatches": [ { "to": 23, "from": 2, "name": "Cost Of Inaction", "slug": "27-cost-of-inaction", "bestFor": "Urgent budget requests, compliance, risk mitigation", "matchId": "06cc74da-b5d0-4b02-be5e-0e77cc27e506", "evidence": "The deck emphasizes the need for change to restore Solventum's performance and unlock shareholder value.", "position": 0, "objective": "The cost of inaction is a decline in shareholder value.", "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point", "confidence": 0.8, "description": "Quantify what happens if the audience does nothing" } ], "arcBeatMatches": [ { "to": 23, "from": 15, "beatId": "a130df98-64af-4255-946e-f1fc0c14712e", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Solution (Provide relief)", "beatSlug": "problem-agitate-solution-solution-provide-relief", "evidence": "Slides 15-23 offer a solution through margin expansion, overhead cost savings, and growth, and conclude with a valuation reveal.", "position": 2, "confidence": 0.9, "parentBeatName": "Resolution", "parentBeatSlug": "resolution" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true } ] }