{
  "docId": "019dd923-622b-71dc-a6dc-5545fa71721e",
  "docSlug": "852eb8103109",
  "documentTitle": "Time Warner Inc. (TWX)",
  "authorId": "14_Icahn",
  "authorName": "Lazard",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2006-02-01 00:00:00",
  "orientation": "portrait",
  "aspectRatio": 0.77272725,
  "pageNumber": 316,
  "pageCount": 371,
  "prevPage": 315,
  "nextPage": 317,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "overcrowded",
  "nDataPoints": 40,
  "notes": "Includes a box-and-whisker style chart for valuation ranges.",
  "elementsJson": [
    "headline_text",
    "paragraph",
    "valuation_table",
    "bar_chart_horizontal",
    "bullet_list",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6dc-5545fa71721e/316",
  "deckHref": "/decks/019dd923-622b-71dc-a6dc-5545fa71721e",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6dc-5545fa71721e.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6dc-5545fa71721e#slide-316",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "This analysis yielded an implied enterprise value for Filmed Entertainment of $15.0 - $16.5 billion implying 10.9x - 12.0x 2006PF OIBDA.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-14dc-7419-88b9-9e87192292bd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.215,
        "w": 0.292,
        "x": 0.296,
        "y": 0.268
      },
      "kind": "chart",
      "text": "Valuation range box plot",
      "attrs": null,
      "subkind": "box",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "13e91b17-f602-40c1-98eb-96e4514879b5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.07,
        "w": 0.56,
        "x": 0.118,
        "y": 0.698
      },
      "kind": "list",
      "text": "Substantially greater scale; Breadth of distribution; Number and range of films produced",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "22ef96e1-dcdc-4c0b-b61c-e5406d0e4e8a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "enterprise value: $15.0 - $16.5 billion",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-14dc-7419-88b9-a29c37dd22d3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.763,
        "x": 0.118,
        "y": 0.618
      },
      "kind": "paragraph",
      "text": "Filmed Entertainment is projected to grow pro forma OIBDA at a CAGR of 6.6% from 2005 - 2008, towards the mid range of its major film studio peers.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1ca86d4d-3bdf-43b8-bb28-b01bce7e8df9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.763,
        "x": 0.118,
        "y": 0.78
      },
      "kind": "paragraph",
      "text": "Lions Gate Entertainment focuses almost exclusively on production, acquisition and distribution of low budget independent films. DreamWorks is an animated production companies that currently relies on Paramount for distribution of their movies.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "99facb90-b29c-4ef4-b063-b38355d326b3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.025,
        "w": 0.763,
        "x": 0.118,
        "y": 0.145
      },
      "kind": "paragraph",
      "text": "This analysis yielded an implied enterprise value for Filmed Entertainment of $15.0 - $16.5 billion implying 10.9x - 12.0x 2006PF OIBDA.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d25d7870-6439-44f0-8251-5ad96229de85",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.335,
        "w": 0.763,
        "x": 0.118,
        "y": 0.192
      },
      "kind": "table",
      "text": "Summary of Valuation Analysis table including Comparable Company, DCF, Precedent Transaction, and Wall Street Research data.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "46fa13bf-f0af-45aa-a534-0ca7a9f9fa8a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.015,
        "w": 0.315,
        "x": 0.118,
        "y": 0.112
      },
      "kind": "title",
      "text": "A. Summary of Valuation Analyses",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4b27570b-b3f0-44d2-be16-3d4bd2a57c07",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.015,
        "w": 0.315,
        "x": 0.118,
        "y": 0.585
      },
      "kind": "title",
      "text": "B. Comparable Company Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ada8c1e7-557c-4001-b7ca-47e6922e29ee",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "fbb59f55-8094-4685-8644-373f3ae46576",
      "evidence": "Filmed Entertainment is projected to grow pro forma OIBDA at a CAGR of 6.6% from 2005 - 2008, towards the mid range of its major film studio peers.",
      "confidence": 0.5
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}