{
  "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": 84,
  "pageCount": 118,
  "prevPage": 83,
  "nextPage": 85,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 250,
  "notes": "Detailed financial model with footnotes explaining adjustments for currency, tax, and specific asset acquisitions.",
  "elementsJson": [
    "data_table",
    "valuation_table",
    "comparison_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b96-1aee342c3a73/84",
  "deckHref": "/decks/019dd923-622c-750b-8b96-1aee342c3a73",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b96-1aee342c3a73.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b96-1aee342c3a73#slide-84",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "Trading Price Estimate July 31, 2013 $44.57",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-ee35-7258-b4cb-bfaa1f668384",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Trading Price Estimate: $44.57",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-ee35-7258-b4cb-c09c0d9ec9bd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.96,
        "x": 0.02,
        "y": 0.82
      },
      "kind": "subtitle",
      "text": "Notes: (a) through (j) explaining model assumptions.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3a320efd-0575-4a3b-bbdb-29fc2cecb601",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.96,
        "x": 0.02,
        "y": 0.05
      },
      "kind": "table",
      "text": "Financial projection table from 2010 to 2022",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2ed76b84-feae-494d-8bcc-1cd83ad223df",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.2,
        "x": 0.28,
        "y": 0.63
      },
      "kind": "table",
      "text": "Valuation Metrics",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4393be2a-f671-4c95-9903-15bc039d6805",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.48,
        "x": 0.5,
        "y": 0.63
      },
      "kind": "table",
      "text": "Sensitivity Table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "087c5904-e667-49a5-96a1-9efdab6f71fa",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.25,
        "x": 0.02,
        "y": 0.63
      },
      "kind": "table",
      "text": "Summary of Valuation Results",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "325c369e-b741-4eec-aa57-13b9404598db",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.08,
        "x": 0.02,
        "y": 0.02
      },
      "kind": "title",
      "text": "VALUATION",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5ef009be-f2b3-43cd-bef2-ac731df9f6c2",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: Asset value",
      "slug": "asset-value",
      "agent": "architect",
      "layer": "slide",
      "matchId": "465ff4da-6327-455f-827a-eb70e696bba7",
      "evidence": "Valuation Metrics table and Trading Price Estimate",
      "confidence": 0.5
    },
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "824bcb96-577a-461f-85c0-fa6631c286dc",
      "evidence": "Valuation Metrics table and Trading Price Estimate",
      "confidence": 0.7
    },
    {
      "name": "Valuation: LBO math",
      "slug": "lbo-math",
      "agent": "architect",
      "layer": "slide",
      "matchId": "6c3d501f-ad10-44e1-b447-0afe4b3e2720",
      "evidence": "Valuation Results and Sensitivity Table",
      "confidence": 0.5
    },
    {
      "name": "Valuation: Multiple comparison",
      "slug": "multiple-comparison",
      "agent": "architect",
      "layer": "slide",
      "matchId": "c2a1dda2-7e30-46aa-bd2e-a4b5847bf689",
      "evidence": "Valuation Metrics table and Sensitivity Table",
      "confidence": 0.5
    },
    {
      "name": "Valuation: Precedent transactions",
      "slug": "precedent-transactions",
      "agent": "architect",
      "layer": "slide",
      "matchId": "492c1728-de45-4300-9b1d-890d00e02d6f",
      "evidence": "Valuation Metrics table and Sensitivity Table",
      "confidence": 0.5
    }
  ],
  "frameworks": [
    {
      "name": "discounted-cash-flow",
      "slug": null,
      "matchId": "d3b5a258-5df2-48cc-9088-dc3488b20eb8",
      "evidence": "Unlevered Free Cash Flow, Discount Rate, Present Value calculations",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}