{
  "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,
  "pageCount": 138,
  "prevPage": 132,
  "nextPage": 134,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes multiple tables: SOTP Valuation, SOTP Weighted Avg Multiple, Implied Value of Refining, SOTP Unlock, and Implied Value of Midstream.",
  "elementsJson": [
    "headline_text",
    "valuation_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6d8-dad031a83edd/133",
  "deckHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd#slide-133",
  "components": [
    {
      "bbox": null,
      "kind": "metric",
      "text": "SOTP Valuation: $88,825",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-14da-72ce-9fa9-7de6a166635c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.3,
        "x": 0.03,
        "y": 0.87
      },
      "kind": "source-note",
      "text": "Source: Bloomberg as of 4/23/25, Wall Street Estimates, Company filings.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2a52ae75-c7b8-4e3e-9ca2-20360db742f1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.03,
        "y": 0.89
      },
      "kind": "source-note",
      "text": "(1) Sum-of-the-Parts multiple... (2) See Asset Sales Calculations...",
      "attrs": {
        "numbered": true
      },
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "53837297-061f-40d4-b96a-e7af04356a8c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.5,
        "x": 0.03,
        "y": 0.125
      },
      "kind": "table",
      "text": "SOTP Valuation table showing Refining, M&S, Midstream, Chemicals, Corporate, Debt, Cash, Equity Value, Share Price, and Upside.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6f4f61db-cc3a-4e89-ab47-487042a1e037",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.3,
        "x": 0.03,
        "y": 0.61
      },
      "kind": "table",
      "text": "SOTP Unlock table.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7d40e68f-a493-4a32-a976-86143ad7a682",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.4,
        "x": 0.55,
        "y": 0.35
      },
      "kind": "table",
      "text": "Implied Value of Refining based on SOTP.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b606fe68-5657-44c2-a836-a75c357f1623",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.4,
        "x": 0.55,
        "y": 0.125
      },
      "kind": "table",
      "text": "SOTP Weighted Avg Multiple table.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e08e01ca-9d49-4142-b377-8a00fa5615e6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.6,
        "x": 0.35,
        "y": 0.61
      },
      "kind": "table",
      "text": "Implied Value of Midstream based on SOTP (Consensus vs Improved).",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ff990264-b18f-4ab5-8bb0-bf64fe77224c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.45,
        "x": 0.03,
        "y": 0.03
      },
      "kind": "title",
      "text": "SOTP CALCULATIONS",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9849f0fd-8b5f-4373-bd17-6c0d30578d75",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}