{
  "docId": "019dd923-622c-750b-8b96-1aee342c3a73",
  "docSlug": "10dc4f9f3e31",
  "documentTitle": "American Tower (AMT)",
  "authorId": "51_Muddy_Waters",
  "authorName": "Carson C. Block",
  "documentKindSlug": "research-note",
  "documentKindLabel": "Research note",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2013-07-17 00:00:00",
  "orientation": "portrait",
  "aspectRatio": 0.77272725,
  "pageNumber": 77,
  "pageCount": 118,
  "prevPage": 76,
  "nextPage": 78,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 9,
  "notes": "The slide details a 9.5% discount factor used for the DCF analysis.",
  "elementsJson": [
    "headline_text",
    "paragraph",
    "big_number",
    "valuation_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b96-1aee342c3a73/77",
  "deckHref": "/decks/019dd923-622c-750b-8b96-1aee342c3a73",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b96-1aee342c3a73.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b96-1aee342c3a73#slide-77",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "We have used a conservative 9.5% discount factor to apply to the unleveraged free cash flow.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-e6f0-72b6-8696-8114d04f6f92",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.025,
        "w": 0.185,
        "x": 0.407,
        "y": 0.223
      },
      "kind": "metric",
      "text": "$44.57 per share",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5094a78c-5620-4e23-989d-8dc34ab26679",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "target share price: $44.57",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-e6f0-72b6-8696-872c6a4bb694",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.115,
        "w": 0.705,
        "x": 0.147,
        "y": 0.471
      },
      "kind": "paragraph",
      "text": "Common stock should be valued based on discounting the expected future free cash flow by a factor that reflects the risks inherent in the business.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6203d080-ab72-400c-9e47-db1846dc8d97",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.032,
        "w": 0.705,
        "x": 0.147,
        "y": 0.188
      },
      "kind": "paragraph",
      "text": "Based on the application of the discounted cash flow method, we estimate that the value of AMT stock is:",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b9cd15d6-377b-419c-97a7-348adc01c64b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.086,
        "w": 0.705,
        "x": 0.147,
        "y": 0.654
      },
      "kind": "paragraph",
      "text": "Equity investors, including REIT investors, are accepting risk that is much greater than the risk associated with debt, and an equity risk premium is appropriate in developing a discount rate to apply to future cash flows.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f5904b23-7650-494a-9e3e-62521f1d3f09",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.215,
        "w": 0.254,
        "x": 0.349,
        "y": 0.277
      },
      "kind": "table",
      "text": "Valuation Metrics table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c8ce8a6b-deca-4589-8c45-bad5b688d52e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.018,
        "w": 0.335,
        "x": 0.147,
        "y": 0.151
      },
      "kind": "title",
      "text": "APPENDIX A.1: VALUATION",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c8645cc6-8f47-4493-a015-d487dfff3849",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}