{
  "docId": "019dd923-622b-71dc-a6da-b00b1d0f20be",
  "docSlug": "46fe79187184",
  "documentTitle": "Riot Platforms, Inc. (RIOT)",
  "authorId": "03_Starboard_Value",
  "authorName": "Peter A. Feld",
  "documentKindSlug": "shareholder-letter",
  "documentKindLabel": "Shareholder letter",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2026-02-18 00:00:00",
  "orientation": "portrait",
  "aspectRatio": 0.77272725,
  "pageNumber": 3,
  "pageCount": 5,
  "prevPage": 2,
  "nextPage": 4,
  "slideType": "valuation_table",
  "function": "quantify_opportunity",
  "density": "dense",
  "nDataPoints": 24,
  "notes": "Includes footnotes detailing assumptions for capacity, revenue, and valuation multiples.",
  "elementsJson": [
    "paragraph",
    "kpi_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6da-b00b1d0f20be/3",
  "deckHref": "/decks/019dd923-622b-71dc-a6da-b00b1d0f20be",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6da-b00b1d0f20be.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6da-b00b1d0f20be#slide-3",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "If Riot can monetize its power in-line with recent precedent transactions, we believe it could generate more than $1.6 billion of annual EBITDA.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-0391-77f4-a9f3-ee82c344a89e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "AI/HPC EBITDA: $1.6bn",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-0391-77f4-a9f3-f31a95ed55aa",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.78,
        "x": 0.11,
        "y": 0.09
      },
      "kind": "paragraph",
      "text": "Text describing the monetization potential of 1.4GW capacity and the valuation methodology based on data center REIT multiples.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "684fd21b-2263-4ac6-b009-6fc3acd1181d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.78,
        "x": 0.11,
        "y": 0.595
      },
      "kind": "paragraph",
      "text": "Text concluding that the equity value contribution from AI/HPC data centers could be $9 to $21 billion, implying a share price of $23 to $53.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "863042a7-4ca7-4c31-9306-d5c607d337cd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.78,
        "x": 0.11,
        "y": 0.705
      },
      "kind": "source-note",
      "text": "Footnotes 5-10 detailing data sources and assumptions.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2371902f-1bff-4966-b997-1943c0e1ad91",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.78,
        "x": 0.11,
        "y": 0.245
      },
      "kind": "table",
      "text": "Table showing Gross Capacity, PUE, Critical IT Load, Revenue per MW, AI/HPC Revenue, Profit Margin, and EBITDA for Corsicana, Rockdale-Non-AMD, Rockdale-Full AMD, and Total.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "193133f9-84e0-40a2-888a-55e7ac9cd209",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.78,
        "x": 0.11,
        "y": 0.215
      },
      "kind": "title",
      "text": "Riot AI/HPC EBITDA Contribution",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "12fe3ce4-effc-4461-b81b-f3343b254d70",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Evidence Matrix",
      "slug": "evidence-matrix",
      "agent": "Designer",
      "layer": "block",
      "matchId": "019ddf4e-fabc-7738-98cd-9d3f6badf0f6",
      "evidence": "Financial table of capacity x revenue x margin",
      "confidence": 80
    },
    {
      "name": "Precedent transaction",
      "slug": "precedent-transaction",
      "agent": null,
      "layer": "document",
      "matchId": "019ddf4e-fa8e-7608-8b8d-ad178b8b140e",
      "evidence": "Callout: 'monetize its power in-line with recent precedent transactions'",
      "confidence": 85
    },
    {
      "name": "Sum of parts",
      "slug": "sum-of-parts",
      "agent": null,
      "layer": "document",
      "matchId": "019ddf4e-fa5f-728d-a1f7-4a8f15537380",
      "evidence": "Slide type sop_buildup; computes AI/HPC piece",
      "confidence": 88
    },
    {
      "name": "Data Story Arc",
      "slug": "data-story-arc",
      "agent": "Storyteller",
      "layer": "loop",
      "matchId": "019ddf4e-fb18-765e-8fa9-273b89bfd173",
      "evidence": "Table builds toward $23-$53 upside narrative",
      "confidence": 70
    },
    {
      "name": "Action Titles",
      "slug": "action-titles",
      "agent": "Architect",
      "layer": "slide",
      "matchId": "019ddf4e-fa32-710f-8f02-951e00ad8a05",
      "evidence": "'Riot AI/HPC EBITDA Contribution' headline",
      "confidence": 78
    },
    {
      "name": "Concrete Language",
      "slug": "concrete-language",
      "agent": "Storyteller",
      "layer": "slide",
      "matchId": "019ddf4e-faeb-740d-83f5-066aa590a566",
      "evidence": "'more than $1.6b' EBITDA",
      "confidence": 80
    }
  ],
  "frameworks": [
    {
      "name": "Precedent Transactions",
      "slug": null,
      "matchId": "019ddf4e-fdc9-7729-ad20-e64da3b56121",
      "evidence": "Callout: 'in-line with recent precedent transactions'",
      "confidence": 88
    },
    {
      "name": "Sum of the Parts Valuation",
      "slug": null,
      "matchId": "019ddf4e-fd9b-7158-bf79-235b2a7ddbad",
      "evidence": "SOP-style EBITDA contribution buildup for AI/HPC segment",
      "confidence": 85
    },
    {
      "name": "valuation_buil-buildup",
      "slug": null,
      "matchId": "a79c753c-4aed-4b0c-915c-843ced285091",
      "evidence": "Calculation of EBITDA contribution leading to equity value per share.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 4,
      "from": 3,
      "beatId": "019ddf4e-f66a-7629-b597-2c074c07f838",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": null,
      "evidence": "EBITDA + Equity Value tables yielding $23-$53 share-price upside.",
      "position": 4,
      "confidence": 88,
      "parentBeatName": null,
      "parentBeatSlug": null
    },
    {
      "to": 5,
      "from": 3,
      "beatId": "019ddf4e-f74c-743f-8d16-52ecbaba5f1e",
      "arcName": "The Transformation Tale",
      "arcSlug": "transformation-tale",
      "beatName": "The Bridge",
      "beatSlug": null,
      "evidence": "Valuation tables + closing ask describe path to transformation.",
      "position": 3,
      "confidence": 72,
      "parentBeatName": null,
      "parentBeatSlug": null
    }
  ],
  "loops": [
    {
      "to": 4,
      "from": 3,
      "name": "Waterfall Value",
      "slug": "31-waterfall-value",
      "bestFor": "Financial analysis, value bridges, variance explanations",
      "matchId": "019ddf4e-f7d8-770d-bab5-3276d34e0eb0",
      "evidence": "SOP buildup tables: $1.6B+ EBITDA -> $23-$53 share-price upside via multiples.",
      "position": 3,
      "objective": "Build sum-of-parts EBITDA -> equity value upside",
      "structure": "The Total -> Driver 1 Impact -> Driver 2 Impact -> Driver 3 Impact -> The Remainder",
      "confidence": 85,
      "description": "Break down a big number into its component drivers to show where value is created or lost"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}