{
  "docId": "019dd923-622c-750b-8b95-478a8c1a9f82",
  "docSlug": "40344b686c65",
  "documentTitle": "Houghton Mifflin Harcourt (HMHC)",
  "authorId": "27_Engine_Capital",
  "authorName": "Engine Capital",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2022-03-22 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2941177,
  "pageNumber": 16,
  "pageCount": 21,
  "prevPage": 15,
  "nextPage": 17,
  "slideType": "scenario_table",
  "function": "quantify_opportunity",
  "density": "dense",
  "nDataPoints": 54,
  "notes": "Includes a callout box highlighting the key takeaway and a legend for IRR thresholds.",
  "elementsJson": [
    "headline_text",
    "paragraph",
    "valuation_table",
    "callout_box",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b95-478a8c1a9f82/16",
  "deckHref": "/decks/019dd923-622c-750b-8b95-478a8c1a9f82",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b95-478a8c1a9f82.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b95-478a8c1a9f82#slide-16",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.96,
        "x": 0.02,
        "y": 0.81
      },
      "kind": "callout",
      "text": "Based on this analysis, Veritas could pay north of $30 per share for HMHC and still earn a 5-year IRR north of 17.5%",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6fd62c9c-43a0-45a6-9259-66737970184f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "5-year IRR: 17.5%",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-fb91-749f-a6c4-0627130ed224",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.92,
        "x": 0.04,
        "y": 0.13
      },
      "kind": "paragraph",
      "text": "Given the magnitude of the synergies, we believe HMHC and Cambium will eventually combine, leading to a windfall for Veritas. In this LBO analysis, we have conservatively estimated that Veritas realizes 75% of the $140 million synergies or around $105 million by 2025",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c047e59e-513c-4421-95b4-b19f352fcb37",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.19,
        "y": 0.92
      },
      "kind": "source-note",
      "text": "Assumptions: (1) run-rate synergies of $105 million are achieved by 2025 with 25% realized each year until 2025 (2) Restructuring costs equal to $105 million incurred 25% each year until 2025",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ece1be15-75be-4d5f-b6e3-651b3786b91f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.92,
        "x": 0.04,
        "y": 0.25
      },
      "kind": "table",
      "text": "Veritas' 5-Year IRR based on management's revised forecast and including synergies",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "029045d7-18ba-4dd5-bd43-e0c2ef05a1c0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.92,
        "x": 0.04,
        "y": 0.54
      },
      "kind": "table",
      "text": "Veritas' 5-Year IRR based on Engine's more conservative forecast and including synergies",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8fc447de-9948-4a8f-bb64-336733e211c2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.04,
        "y": 0.08
      },
      "kind": "title",
      "text": "Veritas' IRR assuming HMHC and Cambium combine",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "606ad50f-b21a-4c7a-8d71-c3d55fb7ed3c",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "scenario_table",
      "slug": null,
      "matchId": "947820af-bbcf-4ba4-9868-213ae1680833",
      "evidence": "Sensitivity analysis of IRR against offer price and exit multiple",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 21,
      "from": 13,
      "beatId": "cc454b24-ddc2-4a1d-aa62-cb4544722c11",
      "arcName": "Overcoming the Monster",
      "arcSlug": "overcoming-monster",
      "beatName": "The Victory (Superior Plan)",
      "beatSlug": "overcoming-monster-the-victory",
      "evidence": "Slides 13-21 present the superior plan for HMHC shareholders",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}