{
  "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": 28,
  "pageCount": 50,
  "prevPage": 27,
  "nextPage": 29,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 30,
  "notes": "Includes two scatter plots comparing Distribution CAGR vs. Yield for GP and MLP peers, with Elliott Management's assumptions highlighted.",
  "elementsJson": [
    "headline_text",
    "data_table",
    "scatter_plot",
    "callout_box",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6d9-8026e9a12aa5/28",
  "deckHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5#slide-28",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.15,
        "x": 0.74,
        "y": 0.63
      },
      "kind": "callout",
      "text": "Elliott valuation assumption conservative compared to yield implied by public peers.",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "365e79e4-a09f-440e-bb41-7de4f56c689b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.15,
        "x": 0.29,
        "y": 0.63
      },
      "kind": "callout",
      "text": "Elliott valuation assumption conservative compared to yield implied by public peers.",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e38cc801-ed4c-4e71-9030-da9575676212",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.52,
        "y": 0.55
      },
      "kind": "chart",
      "text": "MLP Comps: Distribution CAGR vs. Yield",
      "attrs": null,
      "subkind": "scatter",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "20e3901c-f87b-44b3-8cd2-9ed7b9a93063",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "chart",
      "text": "GP Comps: Distribution CAGR vs. Yield",
      "attrs": null,
      "subkind": "scatter",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b1efdc4a-c19b-4cdd-bc5d-632ebb99a43d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "MidstreamCo Value: $16-20bn",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-f5d1-75b6-b06c-f712c2dd3241",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.85,
        "x": 0.07,
        "y": 0.92
      },
      "kind": "source-note",
      "text": "GP yields are calculated as market-implied yield on GP distributions... MLP distribution growth based on consensus estimates...",
      "attrs": {
        "numbered": true
      },
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e76aa023-4dfe-4f42-b4f1-0fe8ed8c96ce",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.46,
        "x": 0.27,
        "y": 0.17
      },
      "kind": "table",
      "text": "Table showing LP/GP units, distributions, yields, and implied pre-tax values leading to a $16-20B valuation range.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f28acb73-08ee-4c9b-a801-990286acb585",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.07,
        "y": 0.08
      },
      "kind": "title",
      "text": "Public Comparables for Marathon's LP and GP Interests in MPLX Support a Valuation of ~$16 – 20 Billion After Drops",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "39496c9f-2d51-40b3-a89d-8a86a2f62b21",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "comparison_frame",
      "slug": null,
      "matchId": "d3acb5da-8b6f-4b58-8b93-6f0919ccd801",
      "evidence": "Comparing internal valuation assumptions against public market peer data.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 50,
      "from": 23,
      "beatId": "181fb6e2-2fcd-4f92-b9ab-ecb17c1992f6",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Solution",
      "beatSlug": "problem-agitate-solution-solution-provide-relief",
      "evidence": "The deck provides a solution by proposing a full strategic review and dropdowns",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}