{
  "docId": "019dd923-622b-71dc-a6db-e6b6bb0421c6",
  "docSlug": "e9bc06261f48",
  "documentTitle": "FirstGroup plc (FGP)",
  "authorId": "08_Sandell",
  "authorName": "Sandell Asset Management",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2014-01-15 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.4145161,
  "pageNumber": 36,
  "pageCount": 56,
  "prevPage": 35,
  "nextPage": 37,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 40,
  "notes": "Includes detailed footnotes explaining valuation assumptions and methodology.",
  "elementsJson": [
    "valuation_table",
    "bar_chart_stacked",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6db-e6b6bb0421c6/36",
  "deckHref": "/decks/019dd923-622b-71dc-a6db-e6b6bb0421c6",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6db-e6b6bb0421c6.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6db-e6b6bb0421c6#slide-36",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "We believe the Sandell Plan will deliver value of 156p to 191p per share for FirstGroup shareholders",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-5375-7572-b86c-e5387d785734",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.45,
        "x": 0.52,
        "y": 0.23
      },
      "kind": "chart",
      "text": "Base Case Value per Share waterfall chart",
      "attrs": null,
      "subkind": "waterfall-bridge",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7780fab6-b9f5-4493-9870-2a580b3e7c01",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.45,
        "x": 0.52,
        "y": 0.48
      },
      "kind": "chart",
      "text": "High Case Value per Share waterfall chart",
      "attrs": null,
      "subkind": "waterfall-bridge",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "78b83159-a09b-4b6c-9311-e53cfb73aa8a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Value per Share: 191p",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-5375-7572-b86c-e8d95614b736",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.4,
        "x": 0.52,
        "y": 0.13
      },
      "kind": "paragraph",
      "text": "We believe the Sandell Plan will deliver value of 156p to 191p per share for FirstGroup shareholders",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bfa2384a-2018-4e68-9336-90881a55e38d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.52,
        "y": 0.75
      },
      "kind": "source-note",
      "text": "Footnotes (1) through (15) detailing specific valuation adjustments and data sources.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ccb5e852-b2b3-4410-b726-311735929552",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.45,
        "x": 0.05,
        "y": 0.85
      },
      "kind": "source-note",
      "text": "Key notes and assumptions: GBP exchange rate: 1.645; shares outstanding: 1,205m. Note: peer multiples, unless otherwise stated, adjusted for ex-rail.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "eb4bc223-d0f6-462e-9080-5f35b54f92d5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.45,
        "x": 0.05,
        "y": 0.17
      },
      "kind": "table",
      "text": "Detailed SOTP table with Base and High case columns for FirstGroup US, New FirstGroup, and UK Bus & UK Rail.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "587139c2-959e-4a8d-aa7d-eafe2a7d13ee",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.2,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "title",
      "text": "FirstGroup SOTP",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fe15d616-9fc4-4b58-a9b1-a3eff8cbe790",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "0a162799-38bf-47ef-9fdb-639c16f7a28b",
      "evidence": "chart/waterfall-bridge: High Case Value per Share waterfall chart",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "sum-of-the-parts",
      "slug": null,
      "matchId": "6b94a13c-99be-4f7d-9609-9babb59bd363",
      "evidence": "SOTP valuation table structure",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 53,
      "from": 36,
      "beatId": "9e0d5a29-f609-49c6-9492-9845c1650e7d",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Solution (Provide relief)",
      "beatSlug": "problem-agitate-solution-solution-provide-relief",
      "evidence": "The presentation outlines Sandell Asset Management's plan for improvement",
      "position": 2,
      "confidence": 0.9,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [
    {
      "to": 42,
      "from": 36,
      "name": "The Reveal",
      "slug": "05-the-reveal",
      "bestFor": "Product launches, strategic pivots, unexpected findings",
      "matchId": "30577019-9e8c-42b6-bfc3-a8d62d5dd253",
      "evidence": "The presentation reveals the details of Sandell Asset Management's plan",
      "position": 1,
      "objective": "Reveal the solution",
      "structure": "Setup the Question -> Build Suspense -> The Big Reveal",
      "confidence": 0.8,
      "description": "Build mystery and anticipation, then deliver a surprising or powerful conclusion"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}