{
  "docId": "019dd923-622c-750b-8b98-185c8a5e84a0",
  "docSlug": "dbd70945c810",
  "documentTitle": "Digital World Acquisition Corp (DWAC)",
  "authorId": "53_Kerrisdale_Capital",
  "authorName": "Kerrisdale Capital",
  "documentKindSlug": "research-note",
  "documentKindLabel": "Research note",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2022-04-01 00:00:00",
  "orientation": "portrait",
  "aspectRatio": 0.77272725,
  "pageNumber": 5,
  "pageCount": 27,
  "prevPage": 4,
  "nextPage": 6,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "overcrowded",
  "nDataPoints": 8,
  "notes": "Includes a quote from a former SEC official to bolster the bearish thesis.",
  "elementsJson": [
    "valuation_table",
    "headline_text",
    "paragraph",
    "quote_block"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b98-185c8a5e84a0/5",
  "deckHref": "/decks/019dd923-622c-750b-8b98-185c8a5e84a0",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b98-185c8a5e84a0.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-185c8a5e84a0#slide-5",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "DWAC's ability to close its merger with TMTG is materially threatened along two distinct but inextricably linked regulatory paths: the need to file and have deemed effective an S-4 registration statement regarding the proposed merger with TMTG, and the active SEC investigation in material misstatements contained in DWAC's S-1.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-3f41-721f-9e57-4b81095328f4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Enterprise Value: $8,204",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-3f41-721f-9e57-536e73c184c6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.75,
        "x": 0.12,
        "y": 0.73
      },
      "kind": "paragraph",
      "text": "First, it's worth clarifying the misconception that DWAC is somehow facing something less than a serious, active investigation by the SEC...",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "39556b06-ea81-4533-b289-180aca83f4d0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.75,
        "x": 0.12,
        "y": 0.56
      },
      "kind": "paragraph",
      "text": "DWAC's ability to close its merger with TMTG is materially threatened along two distinct but inextricably linked regulatory paths...",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "63460237-9486-41fb-8909-9c446aea6838",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.16,
        "y": 0.48
      },
      "kind": "quote",
      "text": "There is huge risk the SEC will shut it down.",
      "attrs": null,
      "subkind": "pull-quote",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e13f7c52-de2b-462e-9203-bd60044b2912",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "quote",
      "text": "There is huge risk the SEC will shut it down. — Thomas Gorman, Partner at Dorsey & Whitney, former Senior Counsel, SEC Division of Enforcement",
      "attrs": null,
      "subkind": null,
      "toolName": "Authority citation",
      "toolSlug": "authority-citation",
      "confidence": null,
      "componentId": "019dd953-3f41-721f-9e57-4ced1836a3d7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.35,
        "x": 0.12,
        "y": 0.37
      },
      "kind": "source-note",
      "text": "Source: Company investor presentation, November 2021, Kerrisdale analysis. Assumes full earn out given current share price.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dc22f029-a53f-46bb-b5a4-66100a34b8e3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.35,
        "x": 0.16,
        "y": 0.12
      },
      "kind": "table",
      "text": "DWAC Share Price $50.00; DWACW Warrant Price $14.91; Class A Common Shares 185; Warrants 15; Common Equity $9,235; Warrants 224; Total Equity Value $9,459; Net Cash (1,254); Enterprise Value $8,204",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3a6a2cb4-6b21-418c-a6c1-c69c76dac4eb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.12,
        "y": 0.44
      },
      "kind": "title",
      "text": "S-4 Process Has Been De-Railed and Likely Doomed",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6e57bc33-9a28-4360-8a6d-66ffdd6ab03e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.35,
        "x": 0.16,
        "y": 0.09
      },
      "kind": "title",
      "text": "DWAC-TMTG Pro Forma Valuation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "079a66a2-d8d9-4469-9eff-91802f7e5fda",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.12,
        "y": 0.69
      },
      "kind": "title",
      "text": "The SEC is Actively Investigating DWAC",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2d169df5-d97f-49ab-95f1-ac6a08195663",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "2x2 matrix",
      "slug": "matrix-2x2",
      "agent": null,
      "layer": "slide",
      "matchId": "9b97c4ec-45da-4cc9-9fc2-ac1a8b411043",
      "evidence": "table/valuation: DWAC Share Price $50.00; DWACW Warrant Price $14.91; Class A Common Shares 185; Warrants 15; Common Equity $9,235; Warrants 224; Total Equity Value $9,459; Net Cash (1,254); Enterprise Value $8,204",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "authority-citation",
      "slug": null,
      "matchId": "4a0b731d-40a4-4108-abfc-6df8134acbaf",
      "evidence": "Quote from Thomas Gorman, former Senior Counsel, SEC Division of Enforcement",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 5,
      "from": 1,
      "beatId": "1ca052b3-0794-4c32-b8f8-c7acd17e67b8",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Problem & Complication",
      "beatSlug": "consultants-gambit-problem-complication",
      "evidence": "The executive summary and company overview highlighting the issues",
      "position": 0,
      "confidence": 0.8,
      "parentBeatName": "Complication",
      "parentBeatSlug": "complication"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}