{
  "docId": "019dd923-622c-750b-8b98-224dccbc0c0f",
  "docSlug": "bafc4d2317df",
  "documentTitle": "Carvana Co. (CVNA)",
  "authorId": "53_Kerrisdale_Capital",
  "authorName": "Kerrisdale Capital",
  "documentKindSlug": "research-note",
  "documentKindLabel": "Research note",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2024-02-26 00:00:00",
  "orientation": "portrait",
  "aspectRatio": 0.77272725,
  "pageNumber": 8,
  "pageCount": 14,
  "prevPage": 7,
  "nextPage": 9,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 20,
  "notes": "The slide uses a valuation bridge to justify a significant downside price target.",
  "elementsJson": [
    "scatter_plot",
    "valuation_table"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b98-224dccbc0c0f/8",
  "deckHref": "/decks/019dd923-622c-750b-8b98-224dccbc0c0f",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b98-224dccbc0c0f.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-224dccbc0c0f#slide-8",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "Using 12x our 2026E EBITDA estimate returns $16, -77% from current levels.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-2b60-76ec-b4ab-b6cad36c6a16",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.34,
        "w": 0.76,
        "x": 0.12,
        "y": 0.12
      },
      "kind": "chart",
      "text": "Scatter plot of Revenue CAGR vs EV/EBITDA",
      "attrs": null,
      "subkind": "scatter",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ccf570bf-babb-4a57-829e-0e40c85ab6c7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Implied shr price: $16",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-2b60-76ec-b4ab-b9d02717cd40",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.76,
        "x": 0.12,
        "y": 0.48
      },
      "kind": "paragraph",
      "text": "Using 12x our 2026E EBITDA estimate returns $16, -77% from current levels.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "123d8710-4b8e-4dbf-916d-8ca830705ce1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.12,
        "y": 0.44
      },
      "kind": "source-note",
      "text": "Source: Bloomberg consensus estimates, Kerrisdale analysis.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7dc4c99f-cc3e-43ba-b14c-35f65ee4a01f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.43,
        "x": 0.12,
        "y": 0.55
      },
      "kind": "table",
      "text": "Valuation bridge table showing 2026E EBITDA to Implied shr price",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3e8e980e-6312-489d-95a4-9de41de6fdc9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.43,
        "x": 0.12,
        "y": 0.52
      },
      "kind": "title",
      "text": "Price Target Methodology",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6d3aa467-1567-4a9a-a64f-8e2148d2ae9a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.76,
        "x": 0.12,
        "y": 0.09
      },
      "kind": "title",
      "text": "2023-2026 Revenue CAGR vs. EV / '26E EBITDA",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f1bd2cd6-dc9d-4eb6-a062-e768a0a66883",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "d45f097a-2d5a-4c3b-9eda-5ca413449061",
      "evidence": "The table shows the step-by-step derivation of equity value from EBITDA.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 8,
      "from": 4,
      "beatId": "91aaca8f-9330-4f2c-90a5-2e9cfc9e88c1",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Evidence",
      "beatSlug": "evidence",
      "evidence": "The document provides evidence to support its claims, including valuation tables and peer benchmarks.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": null,
      "parentBeatSlug": null
    }
  ],
  "loops": [
    {
      "to": 8,
      "from": 4,
      "name": "Mece Breakdown",
      "slug": "40-mece-breakdown",
      "bestFor": "Problem structuring, ensuring completeness, strategic analysis",
      "matchId": "bfb1767f-0a75-4f1e-a4d7-f0f49cfcedb2",
      "evidence": "The document provides a detailed breakdown of Carvana's valuation using a 12x 2026E EBITDA estimate.",
      "position": 1,
      "objective": "How can Carvana's valuation be broken down?",
      "structure": "The Whole -> Category A (distinct) -> Category B (distinct) -> Category C (distinct) -> Complete Coverage",
      "confidence": 0.7,
      "description": "Divide a complex topic into mutually exclusive, collectively exhaustive categories"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}