{
  "docId": "019dd923-622b-71dc-a6db-e931f56f1462",
  "docSlug": "d6d66fcf58f9",
  "documentTitle": "Brookdale Senior Living Inc. (BKD)",
  "authorId": "08_Sandell",
  "authorName": "Thomas Sandell",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2015-02-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2941177,
  "pageNumber": 9,
  "pageCount": 18,
  "prevPage": 8,
  "nextPage": 10,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 49,
  "notes": "The matrix uses arrows to visually anchor 'Current Price', 'Base Case', and 'Intrinsic Case' within the grid.",
  "elementsJson": [
    "headline_text",
    "subtitle_text",
    "bullet_list",
    "valuation_table"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6db-e931f56f1462/9",
  "deckHref": "/decks/019dd923-622b-71dc-a6db-e931f56f1462",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6db-e931f56f1462.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6db-e931f56f1462#slide-9",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "Intrinsic value of $49/share reflects strong industry fundamentals and potential for both organic (investment) and inorganic (M&A) growth for PropCo and OpCo",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-3f40-73bb-a604-57ba0a2d0335",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "share price: $49",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-3f40-73bb-a604-599ab2d0b901",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.9,
        "x": 0.05,
        "y": 0.22
      },
      "kind": "paragraph",
      "text": "Intrinsic value of $49/share reflects strong industry fundamentals and potential for both organic (investment) and inorganic (M&A) growth for PropCo and OpCo",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7e24e591-a115-4a4c-8401-b60b99062771",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.2,
        "x": 0.03,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: Company filings, Internal Work",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "eb741e09-b52b-4b60-aa33-40373659533e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.6,
        "x": 0.2,
        "y": 0.3
      },
      "kind": "table",
      "text": "Sensitivity matrix of share price vs Cap Rate and P/E",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dbf20377-2b04-446d-86e6-03a151a38fcc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.7,
        "x": 0.03,
        "y": 0.11
      },
      "kind": "title",
      "text": "BKD: Step 1, Commit to Surfacing Value of Real Estate Through PropCo/OpCo",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "45fea6f4-8f05-493f-a063-fa8b8fdfc30d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.03,
        "y": 0.17
      },
      "kind": "title",
      "text": "Illustrative Case: PropCo/OpCo Structure Valuation Matrix",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a4ffdcc6-7bab-45e0-b678-894b2d88ec30",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "matrix-nxn",
      "slug": null,
      "matchId": "01d5a600-4f07-4904-8cf3-987023736aaa",
      "evidence": "Sensitivity analysis grid mapping two variables to a single output value.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 12,
      "from": 8,
      "beatId": "46a99536-915f-4f50-b434-e0d5dd3636ea",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Solution",
      "beatSlug": "problem-agitate-solution-solution-provide-relief",
      "evidence": "The document offers a solution through a PropCo/OpCo structure and provides supporting data and analysis",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [
    {
      "to": 12,
      "from": 8,
      "name": "Mece Breakdown",
      "slug": "40-mece-breakdown",
      "bestFor": "Problem structuring, ensuring completeness, strategic analysis",
      "matchId": "1eae7eca-533e-47e4-ab2a-4da66ec7bfac",
      "evidence": "The document provides a detailed analysis of the PropCo/OpCo structure",
      "position": 1,
      "objective": "Break down the PropCo/OpCo structure and its benefits",
      "structure": "The Whole -> Category A (distinct) -> Category B (distinct) -> Category C (distinct) -> Complete Coverage",
      "confidence": 0.7,
      "description": "Divide a complex topic into mutually exclusive, collectively exhaustive categories"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}