{
  "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": 29,
  "pageCount": 50,
  "prevPage": 28,
  "nextPage": 30,
  "slideType": "valuation_table",
  "function": "quantify_opportunity",
  "density": "overcrowded",
  "nDataPoints": 42,
  "notes": "The table uses red shading to highlight scenarios that are at or below the lowest retail peer EBITDA multiple or at or above the widest peer yield.",
  "elementsJson": [
    "headline_text",
    "data_table",
    "callout_box",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6d9-8026e9a12aa5/29",
  "deckHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5#slide-29",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.2,
        "x": 0.44,
        "y": 0.62
      },
      "kind": "callout",
      "text": "6.9x = Lowest Peer; 8.9x = Peer Average; 11.1x = Highest Peer",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "23b5a102-43e3-4bbb-8953-b4514744364e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.15,
        "x": 0.82,
        "y": 0.4
      },
      "kind": "callout",
      "text": "6.5% = Blend of Widest LP and GP Peers; 5.5% = Blend of LP and GP Yield Implied by Peers",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ae1f8942-c8e6-4473-98c9-521593d4e580",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "callout",
      "text": "Substantial Share Price Appreciation at a Wide Range of Multiples",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-f5d1-75b6-b06d-502c74734693",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.76
      },
      "kind": "disclaimer",
      "text": "Note: Red shading indicates at or below lowest retail peer EBITDA multiple, or blend of LP and GP yield is at or above widest peer yield.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "12424487-da43-4c12-96cb-08203f7f0e5e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.9,
        "x": 0.05,
        "y": 0.86
      },
      "kind": "disclaimer",
      "text": "Footnotes (1)-(6) detailing valuation assumptions, peer groups, and methodology.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a4f4dcd3-bee3-45a0-9d5a-1dcc1ee63026",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "share price appreciation: ~50+%",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-f5d1-75b6-b06d-5738cb6c73ff",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.7,
        "x": 0.05,
        "y": 0.365
      },
      "kind": "table",
      "text": "Sensitivity table of share price appreciation percentages based on EBITDA multiples (6.4x-11.1x) and pre-tax yields (4.0%-10.5%)",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5822c0fc-18d3-4bf3-ab6a-6ee4a84ab17b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.7,
        "x": 0.05,
        "y": 0.31
      },
      "kind": "title",
      "text": "Substantial Share Price Appreciation at a Wide Range of Multiples",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "de6dfe68-a9fb-42e3-ac3d-7646cec4ef41",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.7,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "If Each Business Traded at the Lowest Multiple or Highest Yield of Any Relevant Peer, Restructuring Marathon Would Still Unlock ~$12 Billion (~50+% Uplift to Marathon's Share Price)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b5cf2fb3-4565-4776-9c1d-b96c2f4eec6d",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation_table",
      "slug": null,
      "matchId": "a25848a7-2d2f-4c86-9b5c-dd0d08b4dcff",
      "evidence": "Sensitivity analysis of share price based on multiple/yield variables",
      "confidence": 1
    }
  ],
  "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
}