{ "kind": "slide_function", "value": "show_valuation_bridge", "collectionKey": "slides:slide_function:show_valuation_bridge:all-document-kinds:all-producers:all-orientations", "filters": { "documentKinds": [], "sourceTypes": [], "orientations": [] }, "total": 1328, "page": 1, "pageSize": 24, "pageCount": 56, "rows": [ { "docId": "019dd923-622b-71dc-a6d9-70b2474f9eca", "docSlug": "787232969aa4", "documentTitle": "Sumitomo Realty & Development Co., Ltd. (8830)", "authorId": "02_Elliott_Management", "authorName": "Aaron Tai", "documentKindSlug": "shareholder-letter", "documentKindLabel": "Shareholder letter", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-06-08 00:00:00", "orientation": "portrait", "aspectRatio": 0.7727617, "pageNumber": 3, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The slide uses a peer PNAV multiple analysis to argue for undervaluation and includes a narrative summary of investor sentiment.", "imagePath": null, "matchCount": 1, "evidence": "The slide uses a peer PNAV multiple analysis to argue for undervaluation and includes a narrative summary of investor sentiment.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-70b2474f9eca/3", "deckHref": "/decks/019dd923-622b-71dc-a6d9-70b2474f9eca", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-70b2474f9eca#slide-3", "loopMatches": [ { "to": 10, "from": 3, "name": "Cost Of Inaction", "slug": "27-cost-of-inaction", "bestFor": "Urgent budget requests, compliance, risk mitigation", "matchId": "016bf8a0-2852-4550-8edd-c9ac99ba614e", "evidence": "Elliott implies that inaction will lead to continued undervaluation", "position": 0, "objective": "What is the cost of not improving corporate governance and increasing value?", "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": 10, "from": 1, "name": "David Goliath", "slug": "16-david-goliath", "bestFor": "Startups, disruptive innovation, competitive displacement", "matchId": "08395a8c-568a-4c0d-80ab-2a8e429c4a1a", "evidence": "Elliott frames itself as a catalyst for change", "position": 1, "objective": "Can Elliott, as a minority shareholder, effect change in Sumitomo Realty?", "structure": "The Giant's Weakness -> Our Slingshot (Unique Edge) -> The Topple", "confidence": 0.6, "description": "Frame your initiative as the nimble underdog taking on a slow, bloated incumbent" } ], "arcBeatMatches": [ { "to": 3, "from": 1, "beatId": "696cd044-a9b7-4a7d-aa77-1c8e47755167", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Problem", "beatSlug": "problem-agitate-solution-problem-identify-pain", "evidence": "Elliott outlines Sumitomo Realty's issues", "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": 18, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes specific assumptions for Elliott Management's valuation thesis.", "imagePath": null, "matchCount": 1, "evidence": "Includes specific assumptions for Elliott Management's valuation thesis.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-8026e9a12aa5/18", "deckHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5#slide-18", "loopMatches": [], "arcBeatMatches": [ { "to": 22, "from": 10, "beatId": "58e335ce-95ca-48ef-b123-b5086737778b", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Agitation", "beatSlug": "problem-agitate-solution-agitate-make-it-worse", "evidence": "The deck agitates the problem by highlighting the benefits of dropdowns and GP structure simplification", "position": 1, "confidence": 0.8, "parentBeatName": "Development", "parentBeatSlug": "development" } ], "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": 20, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes a scatter plot showing 2017 LP Yield vs 2017-2020 LP Distribution CAGR for peer MLPs.", "imagePath": null, "matchCount": 1, "evidence": "Includes a scatter plot showing 2017 LP Yield vs 2017-2020 LP Distribution CAGR for peer MLPs.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-8026e9a12aa5/20", "deckHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5#slide-20", "loopMatches": [], "arcBeatMatches": [ { "to": 22, "from": 10, "beatId": "58e335ce-95ca-48ef-b123-b5086737778b", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Agitation", "beatSlug": "problem-agitate-solution-agitate-make-it-worse", "evidence": "The deck agitates the problem by highlighting the benefits of dropdowns and GP structure simplification", "position": 1, "confidence": 0.8, "parentBeatName": "Development", "parentBeatSlug": "development" } ], "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": 21, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes a callout box highlighting the percentage of market cap represented by LP units and cash.", "imagePath": null, "matchCount": 1, "evidence": "Includes a callout box highlighting the percentage of market cap represented by LP units and cash.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-8026e9a12aa5/21", "deckHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5#slide-21", "loopMatches": [], "arcBeatMatches": [ { "to": 22, "from": 10, "beatId": "58e335ce-95ca-48ef-b123-b5086737778b", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Agitation", "beatSlug": "problem-agitate-solution-agitate-make-it-worse", "evidence": "The deck agitates the problem by highlighting the benefits of dropdowns and GP structure simplification", "position": 1, "confidence": 0.8, "parentBeatName": "Development", "parentBeatSlug": "development" } ], "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": 22, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The slide compares two structural scenarios ('After Drops' vs 'IDR Simplification') and calculates potential share price upside based on varying tax discounts and valuation multiples.", "imagePath": null, "matchCount": 1, "evidence": "The slide compares two structural scenarios ('After Drops' vs 'IDR Simplification') and calculates potential share price upside based on varying tax discounts and valuation multiples.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-8026e9a12aa5/22", "deckHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5#slide-22", "loopMatches": [], "arcBeatMatches": [ { "to": 22, "from": 10, "beatId": "58e335ce-95ca-48ef-b123-b5086737778b", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Agitation", "beatSlug": "problem-agitate-solution-agitate-make-it-worse", "evidence": "The deck agitates the problem by highlighting the benefits of dropdowns and GP structure simplification", "position": 1, "confidence": 0.8, "parentBeatName": "Development", "parentBeatSlug": "development" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d9-7c1fa0494803", "docSlug": "2589cccda568", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": "John Pike and Mike Tomkins", "documentKindSlug": "shareholder-letter", "documentKindLabel": "Shareholder letter", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2023-11-29 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 4, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes footnotes regarding methodology for capex and peer comparison.", "imagePath": null, "matchCount": 1, "evidence": "Includes footnotes regarding methodology for capex and peer comparison.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-7c1fa0494803/4", "deckHref": "/decks/019dd923-622b-71dc-a6d9-7c1fa0494803", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-7c1fa0494803#slide-4", "loopMatches": [ { "to": 5, "from": 4, "name": "Cost Of Inaction", "slug": "27-cost-of-inaction", "bestFor": "Urgent budget requests, compliance, risk mitigation", "matchId": "1d2e69f4-ea64-4744-99fa-c31359a7b41b", "evidence": "The document presents a potential downside", "position": 0, "objective": "What is the cost of inaction?", "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" } ], "arcBeatMatches": [ { "to": 5, "from": 4, "beatId": "9214a6a4-0b35-4bac-a36a-36f0beeda231", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Agitate (Make it worse)", "beatSlug": "problem-agitate-solution-agitate-make-it-worse", "evidence": "The document presents a potential downside and an alternative path", "position": 3, "confidence": 0.8, "parentBeatName": "Development", "parentBeatSlug": "development" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d9-6d8641e8b0e3", "docSlug": "60e325dfa7ce", "documentTitle": "Toyota Industries Corporation (6201)", "authorId": "02_Elliott_Management", "authorName": "Aaron Tai and Gordon Singer", "documentKindSlug": "shareholder-letter", "documentKindLabel": "Shareholder letter", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2026-01-18 00:00:00", "orientation": "portrait", "aspectRatio": 0.7727617, "pageNumber": 9, "slideType": "appendix_data", "function": "show_valuation_bridge", "notes": "The chart uses a waterfall-bridge structure to reconcile operating business value and financial assets to arrive at a post-tax NAV per share.", "imagePath": null, "matchCount": 1, "evidence": "The chart uses a waterfall-bridge structure to reconcile operating business value and financial assets to arrive at a post-tax NAV per share.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-6d8641e8b0e3/9", "deckHref": "/decks/019dd923-622b-71dc-a6d9-6d8641e8b0e3", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-6d8641e8b0e3#slide-9", "loopMatches": [], "arcBeatMatches": [ { "to": 17, "from": 9, "beatId": "97653f38-abcf-4a79-8e58-7a0d9be1dfcd", "arcName": "Overcoming the Monster", "arcSlug": "overcoming-monster", "beatName": "The Victory", "beatSlug": "overcoming-monster-the-victory", "evidence": "The letter provides appendices with data to support its claims.", "position": 2, "confidence": 0.8, "parentBeatName": "Turn", "parentBeatSlug": "turn" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d9-6d8641e8b0e3", "docSlug": "60e325dfa7ce", "documentTitle": "Toyota Industries Corporation (6201)", "authorId": "02_Elliott_Management", "authorName": "Aaron Tai and Gordon Singer", "documentKindSlug": "shareholder-letter", "documentKindLabel": "Shareholder letter", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2026-01-18 00:00:00", "orientation": "portrait", "aspectRatio": 0.7727617, "pageNumber": 10, "slideType": "appendix_data", "function": "show_valuation_bridge", "notes": "The chart uses a waterfall-bridge structure to reconcile operating business values, financial assets, and tax adjustments to arrive at an implied NAV per share.", "imagePath": null, "matchCount": 1, "evidence": "The chart uses a waterfall-bridge structure to reconcile operating business values, financial assets, and tax adjustments to arrive at an implied NAV per share.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-6d8641e8b0e3/10", "deckHref": "/decks/019dd923-622b-71dc-a6d9-6d8641e8b0e3", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-6d8641e8b0e3#slide-10", "loopMatches": [], "arcBeatMatches": [ { "to": 17, "from": 9, "beatId": "97653f38-abcf-4a79-8e58-7a0d9be1dfcd", "arcName": "Overcoming the Monster", "arcSlug": "overcoming-monster", "beatName": "The Victory", "beatSlug": "overcoming-monster-the-victory", "evidence": "The letter provides appendices with data to support its claims.", "position": 2, "confidence": 0.8, "parentBeatName": "Turn", "parentBeatSlug": "turn" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d9-6d8641e8b0e3", "docSlug": "60e325dfa7ce", "documentTitle": "Toyota Industries Corporation (6201)", "authorId": "02_Elliott_Management", "authorName": "Aaron Tai and Gordon Singer", "documentKindSlug": "shareholder-letter", "documentKindLabel": "Shareholder letter", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2026-01-18 00:00:00", "orientation": "portrait", "aspectRatio": 0.7727617, "pageNumber": 12, "slideType": "appendix_data", "function": "show_valuation_bridge", "notes": "The slide includes a disclaimer that book value is an inadequate metric for TICO's valuation.", "imagePath": null, "matchCount": 1, "evidence": "The slide includes a disclaimer that book value is an inadequate metric for TICO's valuation.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-6d8641e8b0e3/12", "deckHref": "/decks/019dd923-622b-71dc-a6d9-6d8641e8b0e3", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-6d8641e8b0e3#slide-12", "loopMatches": [], "arcBeatMatches": [ { "to": 17, "from": 9, "beatId": "97653f38-abcf-4a79-8e58-7a0d9be1dfcd", "arcName": "Overcoming the Monster", "arcSlug": "overcoming-monster", "beatName": "The Victory", "beatSlug": "overcoming-monster-the-victory", "evidence": "The letter provides appendices with data to support its claims.", "position": 2, "confidence": 0.8, "parentBeatName": "Turn", "parentBeatSlug": "turn" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d9-6d8641e8b0e3", "docSlug": "60e325dfa7ce", "documentTitle": "Toyota Industries Corporation (6201)", "authorId": "02_Elliott_Management", "authorName": "Aaron Tai and Gordon Singer", "documentKindSlug": "shareholder-letter", "documentKindLabel": "Shareholder letter", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2026-01-18 00:00:00", "orientation": "portrait", "aspectRatio": 0.7727617, "pageNumber": 13, "slideType": "appendix_data", "function": "show_valuation_bridge", "notes": "The chart demonstrates the gap between the effective purchase price and the calculated fair value of the core business.", "imagePath": null, "matchCount": 1, "evidence": "The chart demonstrates the gap between the effective purchase price and the calculated fair value of the core business.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-6d8641e8b0e3/13", "deckHref": "/decks/019dd923-622b-71dc-a6d9-6d8641e8b0e3", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-6d8641e8b0e3#slide-13", "loopMatches": [], "arcBeatMatches": [ { "to": 17, "from": 9, "beatId": "97653f38-abcf-4a79-8e58-7a0d9be1dfcd", "arcName": "Overcoming the Monster", "arcSlug": "overcoming-monster", "beatName": "The Victory", "beatSlug": "overcoming-monster-the-victory", "evidence": "The letter provides appendices with data to support its claims.", "position": 2, "confidence": 0.8, "parentBeatName": "Turn", "parentBeatSlug": "turn" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d9-0a9e4ca95565", "docSlug": "917aed929317", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": null, "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-04-28 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 32, "slideType": "valuation_reveal", "function": "show_valuation_bridge", "notes": "The slide uses analyst quotes to reinforce the 'conglomerate discount' thesis.", "imagePath": null, "matchCount": 1, "evidence": "The slide uses analyst quotes to reinforce the 'conglomerate discount' thesis.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-0a9e4ca95565/32", "deckHref": "/decks/019dd923-622b-71dc-a6d9-0a9e4ca95565", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-0a9e4ca95565#slide-32", "loopMatches": [ { "to": 34, "from": 30, "name": "Iceberg", "slug": "10-iceberg", "bestFor": "Consulting, complex problem solving, organizational change", "matchId": "c88af8df-d59f-4c12-aab2-a16e8b350961", "evidence": "The presentation reveals the hidden value in Phillips 66's midstream assets and how they are not receiving full value credit.", "position": 1, "objective": "Revealing the hidden value in Phillips 66's midstream assets", "structure": "The Symptom (Visible) -> The System (Hidden) -> The Root Cause", "confidence": 0.8, "description": "Reveal that the visible problem is merely a symptom of a deeper root cause" } ], "arcBeatMatches": [ { "to": 40, "from": 15, "beatId": "73cebb8d-5ee0-4698-a087-3074401b5083", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Agitate (Make it worse)", "beatSlug": "problem-agitate-solution-agitate-make-it-worse", "evidence": "The presentation agitates the problem by highlighting Phillips 66's poor operational performance, damaged management credibility, and failed governance culture.", "position": 1, "confidence": 0.9, "parentBeatName": "Development", "parentBeatSlug": "development" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d9-0a9e4ca95565", "docSlug": "917aed929317", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": null, "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-04-28 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 33, "slideType": "valuation_reveal", "function": "show_valuation_bridge", "notes": "Uses a waterfall-style bridge to show implied value of specific segments based on market multiples of other segments.", "imagePath": null, "matchCount": 1, "evidence": "Uses a waterfall-style bridge to show implied value of specific segments based on market multiples of other segments.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-0a9e4ca95565/33", "deckHref": "/decks/019dd923-622b-71dc-a6d9-0a9e4ca95565", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-0a9e4ca95565#slide-33", "loopMatches": [ { "to": 34, "from": 30, "name": "Iceberg", "slug": "10-iceberg", "bestFor": "Consulting, complex problem solving, organizational change", "matchId": "c88af8df-d59f-4c12-aab2-a16e8b350961", "evidence": "The presentation reveals the hidden value in Phillips 66's midstream assets and how they are not receiving full value credit.", "position": 1, "objective": "Revealing the hidden value in Phillips 66's midstream assets", "structure": "The Symptom (Visible) -> The System (Hidden) -> The Root Cause", "confidence": 0.8, "description": "Reveal that the visible problem is merely a symptom of a deeper root cause" } ], "arcBeatMatches": [ { "to": 40, "from": 15, "beatId": "73cebb8d-5ee0-4698-a087-3074401b5083", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Agitate (Make it worse)", "beatSlug": "problem-agitate-solution-agitate-make-it-worse", "evidence": "The presentation agitates the problem by highlighting Phillips 66's poor operational performance, damaged management credibility, and failed governance culture.", "position": 1, "confidence": 0.9, "parentBeatName": "Development", "parentBeatSlug": "development" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d9-0a9e4ca95565", "docSlug": "917aed929317", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": null, "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-04-28 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 131, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The table uses a 6.1x EBITDA multiple as a baseline for valuation across different business segments and scenarios.", "imagePath": null, "matchCount": 1, "evidence": "The table uses a 6.1x EBITDA multiple as a baseline for valuation across different business segments and scenarios.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-0a9e4ca95565/131", "deckHref": "/decks/019dd923-622b-71dc-a6d9-0a9e4ca95565", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-0a9e4ca95565#slide-131", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d9-0a9e4ca95565", "docSlug": "917aed929317", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": null, "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-04-28 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 134, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes multiple tables detailing segment-level EBITDA, multiples, and reconciliation to equity value and share price upside.", "imagePath": null, "matchCount": 1, "evidence": "Includes multiple tables detailing segment-level EBITDA, multiples, and reconciliation to equity value and share price upside.", "slideHref": "/slides/019dd923-622b-71dc-a6d9-0a9e4ca95565/134", "deckHref": "/decks/019dd923-622b-71dc-a6d9-0a9e4ca95565", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-0a9e4ca95565#slide-134", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d8-caf7ba55853c", "docSlug": "de33cb3292ec", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": "John Pike", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-02-11 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 13, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes a pie chart showing PSX EBITDA mix and a quote from Bank of America.", "imagePath": null, "matchCount": 1, "evidence": "Includes a pie chart showing PSX EBITDA mix and a quote from Bank of America.", "slideHref": "/slides/019dd923-622b-71dc-a6d8-caf7ba55853c/13", "deckHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c#slide-13", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d8-caf7ba55853c", "docSlug": "de33cb3292ec", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": "John Pike", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-02-11 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 15, "slideType": "valuation_reveal", "function": "show_valuation_bridge", "notes": "Uses a sum-of-the-parts (SOTP) valuation bridge to highlight market undervaluation.", "imagePath": null, "matchCount": 1, "evidence": "Uses a sum-of-the-parts (SOTP) valuation bridge to highlight market undervaluation.", "slideHref": "/slides/019dd923-622b-71dc-a6d8-caf7ba55853c/15", "deckHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c#slide-15", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d8-caf7ba55853c", "docSlug": "de33cb3292ec", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": "John Pike", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-02-11 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 43, "slideType": "valuation_reveal", "function": "show_valuation_bridge", "notes": "Uses a waterfall-bridge chart to illustrate value creation levers.", "imagePath": null, "matchCount": 1, "evidence": "Uses a waterfall-bridge chart to illustrate value creation levers.", "slideHref": "/slides/019dd923-622b-71dc-a6d8-caf7ba55853c/43", "deckHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c#slide-43", "loopMatches": [ { "to": 47, "from": 43, "name": "Mece Breakdown", "slug": "40-mece-breakdown", "bestFor": "Problem structuring, ensuring completeness, strategic analysis", "matchId": "3ba0fdff-5504-43b8-8d9b-97bfa332a7d7", "evidence": "The document presents a valuation overview and breaks down the company's value into its component parts.", "position": 1, "objective": "Break down the company's value into its component parts", "structure": "The Whole -> Category A (distinct) -> Category B (distinct) -> Category C (distinct) -> Complete Coverage", "confidence": 0.7, "description": "Divide a complex topic into mutually exclusive, collectively exhaustive categories" } ], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d8-caf7ba55853c", "docSlug": "de33cb3292ec", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": "John Pike", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-02-11 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 47, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes a sensitivity table for share buyback premiums and their impact on stock price upside.", "imagePath": null, "matchCount": 1, "evidence": "Includes a sensitivity table for share buyback premiums and their impact on stock price upside.", "slideHref": "/slides/019dd923-622b-71dc-a6d8-caf7ba55853c/47", "deckHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c#slide-47", "loopMatches": [ { "to": 47, "from": 43, "name": "Mece Breakdown", "slug": "40-mece-breakdown", "bestFor": "Problem structuring, ensuring completeness, strategic analysis", "matchId": "3ba0fdff-5504-43b8-8d9b-97bfa332a7d7", "evidence": "The document presents a valuation overview and breaks down the company's value into its component parts.", "position": 1, "objective": "Break down the company's value into its component parts", "structure": "The Whole -> Category A (distinct) -> Category B (distinct) -> Category C (distinct) -> Complete Coverage", "confidence": 0.7, "description": "Divide a complex topic into mutually exclusive, collectively exhaustive categories" } ], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d8-caf7ba55853c", "docSlug": "de33cb3292ec", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": "John Pike", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-02-11 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 53, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The table uses 2026E EBITDA and various trading multiples to derive equity value and share price upside across multiple scenarios.", "imagePath": null, "matchCount": 1, "evidence": "The table uses 2026E EBITDA and various trading multiples to derive equity value and share price upside across multiple scenarios.", "slideHref": "/slides/019dd923-622b-71dc-a6d8-caf7ba55853c/53", "deckHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c#slide-53", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d8-caf7ba55853c", "docSlug": "de33cb3292ec", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": "John Pike", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-02-11 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 65, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes footnotes 5 and 6 detailing assumptions for capex, share count, and Valero comparison.", "imagePath": null, "matchCount": 1, "evidence": "Includes footnotes 5 and 6 detailing assumptions for capex, share count, and Valero comparison.", "slideHref": "/slides/019dd923-622b-71dc-a6d8-caf7ba55853c/65", "deckHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c#slide-65", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d8-cc2488122e5f", "docSlug": "d60b6439c7e4", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": null, "documentKindSlug": "regulatory-filing", "documentKindLabel": "Regulatory filing", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-03-18 00:00:00", "orientation": "portrait", "aspectRatio": 0.77272725, "pageNumber": 8, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The slide highlights the conglomerate discount by comparing the current trading multiple (6.6x) to the SOTP valuation (8.4x) and peer segment multiples.", "imagePath": null, "matchCount": 1, "evidence": "The slide highlights the conglomerate discount by comparing the current trading multiple (6.6x) to the SOTP valuation (8.4x) and peer segment multiples.", "slideHref": "/slides/019dd923-622b-71dc-a6d8-cc2488122e5f/8", "deckHref": "/decks/019dd923-622b-71dc-a6d8-cc2488122e5f", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-cc2488122e5f#slide-8", "loopMatches": [ { "to": 9, "from": 2, "name": "Cost Of Inaction", "slug": "27-cost-of-inaction", "bestFor": "Urgent budget requests, compliance, risk mitigation", "matchId": "4cd7969e-17aa-49c4-af1c-df85bf1a0a18", "evidence": "The sequence of slides emphasizes the need for change", "position": 0, "objective": "Highlight the cost of not taking action to address undervaluation", "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": 7, "beatId": "dc1d4c3b-f24c-4314-a1f3-5af35b706664", "arcName": "Problem-Agitate-Solution", "arcSlug": "problem-agitate-solution", "beatName": "Agitation", "beatSlug": "problem-agitate-solution-agitate-make-it-worse", "evidence": "Slides 7-9 critique the current structure and performance of Phillips 66", "position": 1, "confidence": 0.8, "parentBeatName": "Development", "parentBeatSlug": "development" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d8-dad031a83edd", "docSlug": "843b712a7e02", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": "Elliott", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-04-28 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 32, "slideType": "valuation_reveal", "function": "show_valuation_bridge", "notes": "Uses a waterfall-bridge chart to demonstrate the 'conglomerate discount' or 'trapped value' thesis.", "imagePath": null, "matchCount": 1, "evidence": "Uses a waterfall-bridge chart to demonstrate the 'conglomerate discount' or 'trapped value' thesis.", "slideHref": "/slides/019dd923-622b-71dc-a6d8-dad031a83edd/32", "deckHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd#slide-32", "loopMatches": [], "arcBeatMatches": [ { "to": 40, "from": 17, "beatId": "fe40cbf3-50cc-45b1-8939-25400e8e8bb7", "arcName": "Overcoming the Monster", "arcSlug": "overcoming-monster", "beatName": "The Struggle", "beatSlug": "overcoming-monster-the-struggle", "evidence": "The document presents evidence of Phillips 66's poor operating performance and undervaluation", "position": 2, "confidence": 0.8, "parentBeatName": "Development", "parentBeatSlug": "development" } ], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d8-dad031a83edd", "docSlug": "843b712a7e02", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": "Elliott", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-04-28 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 130, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "The table uses a 6.1x EBITDA multiple as a baseline, with specific adjustments for midstream and asset sales.", "imagePath": null, "matchCount": 1, "evidence": "The table uses a 6.1x EBITDA multiple as a baseline, with specific adjustments for midstream and asset sales.", "slideHref": "/slides/019dd923-622b-71dc-a6d8-dad031a83edd/130", "deckHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd#slide-130", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true }, { "docId": "019dd923-622b-71dc-a6d8-dad031a83edd", "docSlug": "843b712a7e02", "documentTitle": "Phillips 66 (PSX)", "authorId": "02_Elliott_Management", "authorName": "Elliott", "documentKindSlug": "activist-deck", "documentKindLabel": "Activist deck", "sourceTypeSlug": "activist_investor", "sourceTypeLabel": "Activist investor", "presentationDate": "2025-04-28 00:00:00", "orientation": "landscape", "aspectRatio": 1.3333334, "pageNumber": 133, "slideType": "valuation_table", "function": "show_valuation_bridge", "notes": "Includes multiple tables: SOTP Valuation, SOTP Weighted Avg Multiple, Implied Value of Refining, SOTP Unlock, and Implied Value of Midstream.", "imagePath": null, "matchCount": 1, "evidence": "Includes multiple tables: SOTP Valuation, SOTP Weighted Avg Multiple, Implied Value of Refining, SOTP Unlock, and Implied Value of Midstream.", "slideHref": "/slides/019dd923-622b-71dc-a6d8-dad031a83edd/133", "deckHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd", "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd#slide-133", "loopMatches": [], "arcBeatMatches": [], "imagePathAlt": null, "thumbSrc": null, "thumbSrcAlt": null, "locked": true } ] }