{
  "docId": "019dd923-622b-71dc-a6d9-c007c91e862b",
  "docSlug": "28a425ed69eb",
  "documentTitle": "Darden Restaurants, Inc. (DRI)",
  "authorId": "03_Starboard_Value",
  "authorName": "Starboard Value",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2014-09-11 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 219,
  "pageCount": 294,
  "prevPage": 218,
  "nextPage": 220,
  "slideType": "valuation_table",
  "function": "quantify_opportunity",
  "density": "overcrowded",
  "nDataPoints": 45,
  "notes": "Includes a callout box explaining the logic of the valuation bridge.",
  "elementsJson": [
    "headline_text",
    "subtitle_text",
    "bullet_list",
    "valuation_table",
    "callout_box",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6d9-c007c91e862b/219",
  "deckHref": "/decks/019dd923-622b-71dc-a6d9-c007c91e862b",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6d9-c007c91e862b.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-c007c91e862b#slide-219",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.92,
        "x": 0.04,
        "y": 0.85
      },
      "kind": "callout",
      "text": "We believe Darden’s properties are worth more separated from Darden than the “rent subsidy” is worth inside of Darden",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d3c4d083-4166-4f64-ab05-472742a37b66",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.18,
        "x": 0.8,
        "y": 0.42
      },
      "kind": "callout",
      "text": "Gross value from each valuation case; Value of “rent subsidy” to Darden; The difference between the gross real estate value and the value of the “rent subsidy” is the potential value creation",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e62b48b6-af58-4fc8-aa35-fbdd372c224d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "callout",
      "text": "We believe Darden's properties are worth more separated from Darden than the \"rent subsidy\" is worth inside of Darden",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-f5cf-7048-87ee-f4e8c839c6ce",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.92,
        "x": 0.04,
        "y": 0.95
      },
      "kind": "disclaimer",
      "text": "Note: The valuations referenced in the Real Estate Primer are estimates and, therefore, there can be no assurance that such estimates are reflective of actual realizable value.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "120f35c2-a639-4bb7-ae27-4fc54e7edcad",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.7,
        "x": 0.04,
        "y": 0.2
      },
      "kind": "list",
      "text": "Along with Green Street, we looked at a variety of valuation scenarios, including: A location-by-location analysis of appropriate rent and cap rates (the “Base Case”), Supportable Rent, Precedent Transactions, A Public REIT multiple-based valuation",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b9e0ee80-8d96-4cde-8520-6ef698f295f8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Value Creation per Darden Share: $9.79",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-f5cf-7048-87ee-f99b60ac2ab6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.7,
        "x": 0.04,
        "y": 0.73
      },
      "kind": "paragraph",
      "text": "The basis for each of these valuation methodologies is summarized in the pages that follow. Please see our prior Real Estate Primer for the full detail behind each methodology.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cb1e944a-860b-4bc9-b99f-de50d46e139a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.04,
        "y": 0.14
      },
      "kind": "paragraph",
      "text": "We believe the real estate is worth more separated from Darden.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dfd91edc-81e8-4b44-8917-1a21b6aa720a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.75,
        "x": 0.04,
        "y": 0.41
      },
      "kind": "table",
      "text": "Real Estate Value Creation table showing Base Case, Supportable Rent, Precedent Transactions, and Public REIT (Low/High) scenarios.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "95a10286-20de-49d8-b31f-d00864661fd8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.04,
        "y": 0.06
      },
      "kind": "title",
      "text": "Substantial value creation opportunity",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9fd2d0e1-6a61-4f93-a336-7656e46b3aa7",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "2x2 matrix",
      "slug": "matrix-2x2",
      "agent": null,
      "layer": "slide",
      "matchId": "f89f455d-872b-4c90-9c78-c15b2933bf45",
      "evidence": "Gross value from each valuation case; Value of “rent subsidy” to Darden; The difference between the gross real estate value and the value of the “rent subsidy” is the potential value creation",
      "confidence": 0.5
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "6e8a39ef-f7a3-431b-81b2-a606b6c24677",
      "evidence": "The basis for each of these valuation methodologies is summarized in the pages that follow.",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "418730fc-479c-4b6e-9844-40ce09bd14e5",
      "evidence": "The table explicitly calculates gross value minus rent subsidy to arrive at potential value creation.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}