{
  "docId": "019dd923-622c-750b-8b98-ce8e8f2b4a97",
  "docSlug": "c5a10320e53e",
  "documentTitle": "Cintas Corp. (CTAS)",
  "authorId": "54_Spruce_Point_Capital",
  "authorName": "Ben Axler",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2019-11-13 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 73,
  "pageCount": 73,
  "prevPage": 72,
  "nextPage": null,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 35,
  "notes": "The slide uses a sum-of-the-parts (SOTP) valuation framework to justify a bearish price target.",
  "elementsJson": [
    "headline_text",
    "valuation_table",
    "bullet_list",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b98-ce8e8f2b4a97/73",
  "deckHref": "/decks/019dd923-622c-750b-8b98-ce8e8f2b4a97",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b98-ce8e8f2b4a97.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-ce8e8f2b4a97#slide-73",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "Because each of Cintas’ business lines have a different growth and risk profile, it’s appropriate to do a sum-of-the-parts valuation.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-2b65-734e-a97e-57814c168844",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.96,
        "x": 0.02,
        "y": 0.93
      },
      "kind": "disclaimer",
      "text": "1) Excludes restricted cash and applies a 15% repatriation tax to cash in foreign subsidiaries. Note: Cintas segment reporting shows no “intersegment” revenues or “corporate” SG&A expenses, which supports our view that a sum-of-the-parts valuation is justified",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9bafb5a7-3537-4a98-b0d7-660f93054f2b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.5,
        "w": 0.33,
        "x": 0.65,
        "y": 0.32
      },
      "kind": "list",
      "text": "Notes on segment-specific valuation assumptions and competitive rationale.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "671ec157-5177-4ffe-82f7-5a26f39152ee",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "downside: -75%",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-2b65-734e-a97e-58569d7d624a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.96,
        "x": 0.02,
        "y": 0.25
      },
      "kind": "table",
      "text": "Valuation table showing segments, multiples, sales, and implied values leading to equity value and price target.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6c52c34c-d4b6-4fd0-9e83-7dd6345914b3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.96,
        "x": 0.02,
        "y": 0.17
      },
      "kind": "title",
      "text": "Because each of Cintas’ business lines have a different growth and risk profile, it’s appropriate to do a sum-of-the-parts valuation.",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "06f1cfa1-243e-47f1-b08c-f88ee7e097bf",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.65,
        "x": 0.3,
        "y": 0.05
      },
      "kind": "title",
      "text": "Spruce Point Estimates 60% – 75% Downside",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4c48e2ee-132b-4757-8d6a-9485a58d7f59",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Sum of parts",
      "slug": "sum-of-parts",
      "agent": null,
      "layer": "slide",
      "matchId": "c13abc2d-b26f-448c-81ae-5e9346d7b14e",
      "evidence": "Because each of Cintas’ business lines have a different growth and risk profile, it’s appropriate to do a sum-of-the-parts valuation.",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "sum-of-the-parts-valuation",
      "slug": null,
      "matchId": "6b34ff87-822b-4dd8-b10a-151529b12ac5",
      "evidence": "Explicitly stated in action title and table structure",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 73,
      "from": 41,
      "beatId": "9295e289-b490-44ae-9536-0b75d2572428",
      "arcName": "Overcoming the Monster",
      "arcSlug": "overcoming-monster",
      "beatName": "The Victory",
      "beatSlug": "overcoming-monster-the-victory",
      "evidence": "The deck concludes with a clear call to action for investors and a valuation analysis.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}