{
  "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,
  "pageCount": 105,
  "prevPage": 46,
  "nextPage": 48,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 45,
  "notes": "Includes a sensitivity table for share buyback premiums and their impact on stock price upside.",
  "elementsJson": [
    "headline_text",
    "bullet_list",
    "data_table",
    "callout_box"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6d8-caf7ba55853c/47",
  "deckHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-caf7ba55853c#slide-47",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "BY FOLLOWING MARATHON'S PATH AND USING SALE PROCEEDS TO REPURCHASE SHARES, PHILLIPS COULD RETIRE A MAJORITY OF ITS SHARES AND INCREASE THE SHARE PRICE SIGNIFICANTLY",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-5370-75b3-9c52-220b7da7ef89",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.43,
        "x": 0.52,
        "y": 0.3
      },
      "kind": "list",
      "text": "RemainCo financials summary.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "40206f8c-1b74-4716-852d-f263cd426aa4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.45,
        "x": 0.05,
        "y": 0.3
      },
      "kind": "list",
      "text": "Illustrative assumptions for asset sales (Midstream, CPChem, JET).",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "af8a2b47-870a-4fdd-bcb5-79085b4a978c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Stock Price Upside: 1,415%",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-5370-75b3-9c52-256444c16e41",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.73
      },
      "kind": "source-note",
      "text": "Note: See appendix for valuation details. 1) See appendix slide 47... 2) See calculation for total debt paydown...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dbe7782a-59e7-4f90-8349-c499c2fb8ab0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.45,
        "x": 0.05,
        "y": 0.46
      },
      "kind": "table",
      "text": "Net Proceeds Calculations table showing $68.2bn gross proceeds and $47.7bn net cash proceeds.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9aee4d91-55d8-4c3a-8156-af8dfa88d160",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.43,
        "x": 0.52,
        "y": 0.51
      },
      "kind": "table",
      "text": "Buyback Uplift sensitivity table showing share price upside at various repurchase premiums.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b31851c3-f7f2-42eb-a471-9018580fdcf2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.67
      },
      "kind": "title",
      "text": "BY FOLLOWING MARATHON'S PATH AND USING SALE PROCEEDS TO REPURCHASE SHARES, PHILLIPS COULD RETIRE A MAJORITY OF ITS SHARES AND INCREASE THE SHARE PRICE SIGNIFICANTLY",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5603bf1c-c74c-479a-b344-fb02bd64d418",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.24
      },
      "kind": "title",
      "text": "ILLUSTRATIVE MATH IF PHILLIPS FOLLOWS MARATHON'S PATH",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "aad2c56a-127c-435c-8cb4-ac6c5a19ced9",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation_bridge",
      "slug": null,
      "matchId": "50089a8c-88b6-4c02-9f68-bb242a388e5c",
      "evidence": "Calculates net proceeds from asset sales and applies them to share repurchases to show valuation uplift.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [],
  "loops": [
    {
      "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"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}