{
  "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,
  "pageCount": 138,
  "prevPage": 129,
  "nextPage": 131,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 120,
  "notes": "The table uses a 6.1x EBITDA multiple as a baseline, with specific adjustments for midstream and asset sales.",
  "elementsJson": [
    "headline_text",
    "valuation_table",
    "callout_box",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6d8-dad031a83edd/130",
  "deckHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd#slide-130",
  "components": [
    {
      "bbox": {
        "h": 0.12,
        "w": 0.3,
        "x": 0.68,
        "y": 0.04
      },
      "kind": "callout",
      "text": "All valuation metrics reflect 2026E consensus segment EBITDA x 6.1x (PSX blended trading multiple) unless sold (zeroed out) or otherwise specified in blue when moving from left to right.",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7393a28a-208c-4ada-b58e-40d67fb93528",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.94,
        "x": 0.04,
        "y": 0.82
      },
      "kind": "disclaimer",
      "text": "Source: Bloomberg as of 4/23/25, Wall Street Estimates, Company filings. Note: EBITDA estimates exclude the burden of turnaround expenses...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "65805edc-7622-4e42-84c5-7e8cefd3e65d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Share Price: $182.83",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-14da-72ce-9fa9-ef5de09a5690",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.94,
        "x": 0.04,
        "y": 0.15
      },
      "kind": "table",
      "text": "SOTP Valuation table showing EBITDA and After-Tax Value to Phillips across various scenarios.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f0d99ec2-37dc-47ac-9144-9dbb3d4f6728",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.45,
        "x": 0.04,
        "y": 0.04
      },
      "kind": "title",
      "text": "VALUATION OVERVIEW",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3e5648a5-0268-4879-8862-efffc32b064e",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "2fc2dc0c-99e9-4d7a-8176-115fb7cce80b",
      "evidence": "The table explicitly bridges from current valuation to various strategic scenarios (Spin Mid, Asset Sales).",
      "confidence": 0.9
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}