{
  "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": 78,
  "pageCount": 118,
  "prevPage": 77,
  "nextPage": 79,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 48,
  "notes": "The table highlights specific cells in yellow, likely indicating a base case or target valuation range.",
  "elementsJson": [
    "valuation_table",
    "paragraph"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b96-1aee342c3a73/78",
  "deckHref": "/decks/019dd923-622c-750b-8b96-1aee342c3a73",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b96-1aee342c3a73.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b96-1aee342c3a73#slide-78",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "As more fully discussed in Appendix A.6, applying a multiple to AFFO is not an appropriate valuation methodology for an alternative REIT such as American Tower.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-ee35-7258-b4cb-eae34960cd18",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Perpetuity Growth: $44",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-ee35-7258-b4cb-eda80dee4ff6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.704,
        "x": 0.148,
        "y": 0.673
      },
      "kind": "paragraph",
      "text": "Rental Income Sales: Rental income sales represent AMT's primary business... Our analysis shows that the contractual rents are much higher than market rents in many regions.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3eec05ca-c714-48bb-87cb-76dd32532e46",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.704,
        "x": 0.148,
        "y": 0.411
      },
      "kind": "paragraph",
      "text": "We have developed 10-year projections for each region in which the Company operates... Our due diligence shows that the AMT growth story is overstated.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9fb9a3ae-b44c-4ee9-9312-3813edc9658a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.075,
        "w": 0.704,
        "x": 0.148,
        "y": 0.273
      },
      "kind": "paragraph",
      "text": "As more fully discussed in Appendix A.6, applying a multiple to AFFO is not an appropriate valuation methodology for an alternative REIT such as American Tower.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b2ef17ea-8794-4b4e-8db5-9b867336aa4b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.625,
        "x": 0.188,
        "y": 0.094
      },
      "kind": "table",
      "text": "Sensitivity table showing risk vs perpetuity growth",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "34cc93b0-1a96-4f76-b27b-bf5208f44aa5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.015,
        "w": 0.15,
        "x": 0.188,
        "y": 0.094
      },
      "kind": "title",
      "text": "SENSITIVITY TABLE",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7c820b07-4a70-4d8f-ab8a-ad08a1a565ad",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "21af2304-5a3f-4a8e-96b7-1016915dcbe6",
      "evidence": "Sensitivity table mapping risk vs growth",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}