{
  "docId": "019dd923-622b-71dc-a6dd-20087c4fd8d9",
  "docSlug": "21028f67a7b8",
  "documentTitle": "Capricorn Energy PLC (CNE)",
  "authorId": "24_Palliser_Capital",
  "authorName": "James Smith",
  "documentKindSlug": "shareholder-letter",
  "documentKindLabel": "Shareholder letter",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2022-08-09 00:00:00",
  "orientation": "portrait",
  "aspectRatio": 0.7069121,
  "pageNumber": 3,
  "pageCount": 8,
  "prevPage": 2,
  "nextPage": 4,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 8,
  "notes": "The chart highlights that the Tullow offer value is significantly lower than the sum of the individual asset components.",
  "elementsJson": [
    "headline_text",
    "subtitle_text",
    "waterfall_chart",
    "paragraph",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6dd-20087c4fd8d9/3",
  "deckHref": "/decks/019dd923-622b-71dc-a6dd-20087c4fd8d9",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6dd-20087c4fd8d9.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6dd-20087c4fd8d9#slide-3",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "Given that over four-fifths of Capricorn's net asset value is comprised of cash and near-term contingent receivables, the terms of the Proposed Merger imply that Tullow is paying nothing for Capricorn's Western Desert assets in Egypt.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-ee3c-76df-9643-6a536fd7c724",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.85,
        "x": 0.08,
        "y": 0.18
      },
      "kind": "chart",
      "text": "Waterfall chart showing YE22e Net Cash, UK/Senegal proceeds, G&A, Liabilities, Egypt Assets, and Base Case.",
      "attrs": null,
      "subkind": "waterfall-bridge",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "34f69da0-b018-4c78-bd73-5df23f78bd84",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Net Asset Value: 330p",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-ee3c-76df-9643-6d98fd43072e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.85,
        "x": 0.08,
        "y": 0.79
      },
      "kind": "paragraph",
      "text": "Capricorn's net asset value is highly transparent... In exchange, the Board's recommendation is for a deal with a company with an extended track record of missed targets and broken promises.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "17614179-b9d4-4741-ae42-a7fccbcaa30d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.85,
        "x": 0.08,
        "y": 0.48
      },
      "kind": "paragraph",
      "text": "Given that over four-fifths of Capricorn's net asset value is comprised of cash and near-term contingent receivables, the terms of the Proposed Merger imply that Tullow is paying nothing for Capricorn's Western Desert assets in Egypt.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5c1327b1-3058-45f8-af5b-247e0ee085d7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.85,
        "x": 0.08,
        "y": 0.58
      },
      "kind": "paragraph",
      "text": "Egypt is Africa's largest consumer of energy... we believe that Capricorn is in a unique position to deliver value from the multiple and scalable investment opportunities that exist within its highly strategic Egyptian asset base.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d46d44a6-0afc-463f-8ade-613782941171",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.85,
        "x": 0.08,
        "y": 0.75
      },
      "kind": "title",
      "text": "An illogical exchange of low-risk assets for speculative paper",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9c323fcc-647d-4bcb-81d3-f313925c554a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.85,
        "x": 0.08,
        "y": 0.12
      },
      "kind": "title",
      "text": "Capricorn Net Asset Value (US$ million) — Standalone Excluding Egypt Value Optimisation Initiatives",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "763a18ba-8e2a-45e9-85fe-d7cbfbc7fc01",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "53daafa4-915d-4e92-b293-8374242ad4eb",
      "evidence": "Waterfall chart showing YE22e Net Cash, UK/Senegal proceeds, G&A, Liabilities, Egypt Assets, and Base Case.",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "waterfall-bridge",
      "slug": null,
      "matchId": "19d66f77-87c7-4a88-a3ad-f834f6385e9a",
      "evidence": "Visual bridge of asset components to total value",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 5,
      "from": 3,
      "beatId": "01cf7766-d9a3-4c78-af17-f80c98a97674",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Agitate",
      "beatSlug": "problem-agitate-solution-agitate-make-it-worse",
      "evidence": "The document agitates the problem by highlighting the undervaluation and lack of strategic rationale.",
      "position": 1,
      "confidence": 0.8,
      "parentBeatName": "Development",
      "parentBeatSlug": "development"
    }
  ],
  "loops": [
    {
      "to": 6,
      "from": 1,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "7fed5e6c-bb43-4a08-a743-fab26fd6d1e7",
      "evidence": "The document implies that not withdrawing the merger recommendation could lead to significant losses for shareholders.",
      "position": 0,
      "objective": "What are the costs of not withdrawing the merger recommendation?",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}