{
  "docId": "019dd923-5eff-723e-9be7-ee4f678bd229",
  "docSlug": "c0bd8bd02f5228ad",
  "documentTitle": "2025 Q4 Slides",
  "authorId": "United-Parks",
  "authorName": "United Parks & Resorts",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "strategy_consulting",
  "sourceTypeLabel": "Strategy consulting",
  "presentationDate": null,
  "orientation": "landscape",
  "aspectRatio": 1.778,
  "pageNumber": 16,
  "pageCount": 20,
  "prevPage": 15,
  "nextPage": 17,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "dense",
  "nDataPoints": 36,
  "notes": "The slide uses a waterfall-style comparison of two EBITDA scenarios (2024A and Illustrative 2019 Attendance) against various peer-based valuation multiples.",
  "elementsJson": [
    "bar_chart_vertical",
    "data_table",
    "callout_box",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-5eff-723e-9be7-ee4f678bd229/16",
  "deckHref": "/decks/019dd923-5eff-723e-9be7-ee4f678bd229",
  "deckJsonHref": "/decks/019dd923-5eff-723e-9be7-ee4f678bd229.json",
  "deckAnchorHref": "/decks/019dd923-5eff-723e-9be7-ee4f678bd229#slide-16",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "Significant Future Stock Price Opportunity by Achieving...",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-880d-72b9-8941-fcb1e067624e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.83,
        "x": 0.11,
        "y": 0.33
      },
      "kind": "chart",
      "text": "Valuation bridge chart showing current price vs various future scenarios",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "811dbbfe-9d01-4afb-9675-89705023e93b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.96,
        "x": 0.02,
        "y": 0.94
      },
      "kind": "disclaimer",
      "text": "Source: Market data as of 2/25/26. (1) Includes legacy FUN & SIX; 5-year pre-COVID period defined as 12/31/2015 to 12/31/2019; (2) Includes Theme Parks, Restaurants, Cruises, Other Leisure, Live Entertainment and Hotels & Resorts as defined on prior page.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dad2da10-4e07-49fa-a5fe-a22f657f504f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Implied Share Price: $167",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-880d-72b9-8942-01b0cade28c7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.96,
        "x": 0.02,
        "y": 0.61
      },
      "kind": "table",
      "text": "Valuation table showing TEV/EBITDA, Illustrative EBITDA, TEV, Net Debt, Equity Value, Shares, and Implied Share Price",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "760fdb96-ba37-48cd-a247-0e5e3844760d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.69,
        "x": 0.21,
        "y": 0.17
      },
      "kind": "title",
      "text": "Significant Future Stock Price Opportunity by Achieving...",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "69b2b452-7630-4470-a96a-091c98a08c0d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.25,
        "x": 0.02,
        "y": 0.08
      },
      "kind": "title",
      "text": "Implied Future Stock Price",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d1eeba68-d935-46e0-b682-5e5e612a4835",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "77c4d371-4c69-4535-a007-207b2a2904b0",
      "evidence": "Valuation bridge chart showing current price vs various future scenarios",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 16,
      "from": 14,
      "beatId": "8f1aea7b-2b2c-4651-a337-9259fe3d1481",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The document provides financial analysis and valuation overview",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 17,
      "from": 15,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "8f193741-4716-4055-8475-a13422d4d668",
      "evidence": "The document emphasizes the potential stock price opportunity",
      "position": 1,
      "objective": "Highlight the cost of inaction on strategic initiatives",
      "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"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}