{
  "docId": "019dd923-622c-750b-8b96-5d5485212a1d",
  "docSlug": "94b7a97af4bb",
  "documentTitle": "Groupe Casino Guichard-Perrachon SA (CO FP)",
  "authorId": "51_Muddy_Waters",
  "authorName": "Carson C. Block",
  "documentKindSlug": "research-note",
  "documentKindLabel": "Research note",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2015-12-16 00:00:00",
  "orientation": "portrait",
  "aspectRatio": 0.77272725,
  "pageNumber": 18,
  "pageCount": 22,
  "prevPage": 17,
  "nextPage": 19,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "sparse",
  "nDataPoints": 120,
  "notes": "Detailed SOTP breakdown including operating assets, non-operating assets, liabilities, and hybrid instruments.",
  "elementsJson": [
    "paragraph",
    "valuation_table"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b96-5d5485212a1d/18",
  "deckHref": "/decks/019dd923-622c-750b-8b96-5d5485212a1d",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b96-5d5485212a1d.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b96-5d5485212a1d#slide-18",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "Our base case sum-of-the-parts valuation is € 782 million (€6.91 per share).",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-1ac6-76d9-8626-db476093f870",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Price per share: €6.91",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-1ac6-76d9-8626-dc43bc5bcde4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.82,
        "x": 0.09,
        "y": 0.29
      },
      "kind": "paragraph",
      "text": "Our base case sum-of-the-parts valuation is € 782 million (€6.91 per share). The following table shows our methodology and calculations.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "458e4d52-e356-47b3-80d7-abf2d790d2d1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.82,
        "x": 0.09,
        "y": 0.36
      },
      "kind": "table",
      "text": "SOTP Valuation Table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0202b38e-2347-400f-9033-da5ca3b4a305",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Sum of parts",
      "slug": "sum-of-parts",
      "agent": null,
      "layer": "slide",
      "matchId": "863a2557-6176-4187-9f74-2eff4a1f3b4f",
      "evidence": "Our base case sum-of-the-parts valuation is € 782 million (€6.91 per share)",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "sum-of-the-parts-valuation",
      "slug": null,
      "matchId": "3ff767b5-fb8a-4836-9a48-627bd182364d",
      "evidence": "The slide explicitly states 'sum-of-the-parts valuation' and provides a breakdown of assets and liabilities.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 18,
      "from": 18,
      "beatId": "35ce44d9-9152-4a36-a2a0-b72a6f4025b6",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Solution",
      "beatSlug": "problem-agitate-solution-solution-provide-relief",
      "evidence": "Our base case sum-of-the-parts valuation is € 782 million (€6.91 per share)",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [
    {
      "to": 18,
      "from": 18,
      "name": "Aha Moment",
      "slug": "03-aha-moment",
      "bestFor": "Data-heavy sections, research findings, analytical arguments",
      "matchId": "ac478b00-eac3-4140-861a-c657c1639141",
      "evidence": "Our base case sum-of-the-parts valuation is € 782 million (€6.91 per share)",
      "position": 1,
      "objective": "Present alternative valuation",
      "structure": "The Problem/Question -> What the Data Shows -> The Insight",
      "confidence": 0.8,
      "description": "Establish a tension, present data, then deliver the insight that changes everything"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}