{
  "docId": "019dd923-622c-750b-8b99-b43d907adb44",
  "docSlug": "3c210b1fcba7",
  "documentTitle": "Tempus AI, Inc. (TEM)",
  "authorId": "54_Spruce_Point_Capital",
  "authorName": "Spruce Point Capital Management",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2025-05-28 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 73,
  "pageCount": 76,
  "prevPage": 72,
  "nextPage": 74,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "overcrowded",
  "nDataPoints": 36,
  "notes": "Includes callouts to Bloomberg and Yahoo Finance data sources and critical commentary on specific line items.",
  "elementsJson": [
    "headline_text",
    "callout_box",
    "valuation_table",
    "screenshot",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b99-b43d907adb44/73",
  "deckHref": "/decks/019dd923-622c-750b-8b99-b43d907adb44",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b99-b43d907adb44.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b99-b43d907adb44#slide-73",
  "components": [
    {
      "bbox": {
        "h": 0.12,
        "w": 0.36,
        "x": 0.62,
        "y": 0.5
      },
      "kind": "callout",
      "text": "Yahoo! Finance Share Statistics",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1bec54f4-eeea-487e-88f1-976fa78c3aff",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.36,
        "x": 0.62,
        "y": 0.85
      },
      "kind": "callout",
      "text": "Stock in Personalis (PNSL) and Recursion Pharma (RXRX) both money-losing companies",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "316194be-ac2c-456d-8769-aae898e1832a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.36,
        "x": 0.62,
        "y": 0.79
      },
      "kind": "callout",
      "text": "Money-losing venture",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6d9e1f2c-3da9-4de9-9519-e261d5f0319f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.36,
        "x": 0.62,
        "y": 0.33
      },
      "kind": "callout",
      "text": "Bloomberg Mkt Cap and Shares data",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9aed5778-1628-4b69-8aee-173581d49ca9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "callout",
      "text": "Spruce Point adjusts the Company’s capital structure for Restricted Stock Units, interest payable on outstanding debt, and the book value of the SB Tempus JV.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-fb91-749f-a6b3-00d23aa94274",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Adjusted Enterprise Value: $12,340",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-fb91-749f-a6b3-07e4b1d78a59",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.96,
        "x": 0.02,
        "y": 0.16
      },
      "kind": "paragraph",
      "text": "Spruce Point adjusts the Company's capital structure for Restricted Stock Units, interest payable on outstanding debt, and the book value of the SB Tempus JV.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "483e6320-c289-405c-96bd-39a63a648fd4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.02,
        "y": 0.97
      },
      "kind": "source-note",
      "text": "Source: Tempus SEC filings and Spruce Point analysis, Bloomberg, and Yahoo! Finance",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0243924e-4490-4ce5-a547-53c3d0f691a3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.7,
        "w": 0.56,
        "x": 0.02,
        "y": 0.24
      },
      "kind": "table",
      "text": "Main comparison table showing Street, Adjusted, and Spruce Point Adjusted columns for shares, debt, and enterprise value.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7b937035-30f8-4cf9-b5f1-d5cf666d154e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.4,
        "x": 0.33,
        "y": 0.02
      },
      "kind": "title",
      "text": "Street vs. Spruce Point Adjusted Capital Structure",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d2e99f07-73e6-4f38-bce4-624181ed9175",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Action Titles",
      "slug": "action-titles",
      "agent": "Architect",
      "layer": "slide",
      "matchId": "019de87e-01b7-71fc-8fab-08455c30e279",
      "evidence": "Title: 'Street vs. Spruce Point Adjusted'",
      "confidence": 84
    },
    {
      "name": "Contrast Principle",
      "slug": "contrast-principle",
      "agent": "Designer",
      "layer": "slide",
      "matchId": "019de87e-01de-70ac-838b-d2327a75a5ee",
      "evidence": "Street vs Spruce Point side-by-side capital structure",
      "confidence": 85
    }
  ],
  "frameworks": [
    {
      "name": "Sum of Parts",
      "slug": null,
      "matchId": "019de87e-0a7f-7468-bf7b-daa1936d12a7",
      "evidence": "Adjusted capital structure across segments",
      "confidence": 78
    }
  ],
  "arcBeats": [
    {
      "to": 76,
      "from": 70,
      "beatId": "019de87d-e433-73e4-a2a2-dd53aa51dae1",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": null,
      "evidence": "Risk/reward, insider selling, peer multiples, final $24-34 SoP valuation.",
      "position": 5,
      "confidence": 78,
      "parentBeatName": null,
      "parentBeatSlug": null
    },
    {
      "to": 76,
      "from": 73,
      "beatId": "019de87d-e568-7113-864c-4b0fc9058964",
      "arcName": "The Mountain",
      "arcSlug": "mountain",
      "beatName": "Resolution",
      "beatSlug": null,
      "evidence": "Adjusted capital structure, peer premium, final $24.87 price target.",
      "position": 4,
      "confidence": 55,
      "parentBeatName": null,
      "parentBeatSlug": null
    }
  ],
  "loops": [
    {
      "to": 76,
      "from": 71,
      "name": "Benchmark Gap",
      "slug": "39-benchmark-gap",
      "bestFor": "Performance improvement, competitive analysis, target setting",
      "matchId": "019de87d-e73d-71fb-b18c-f8a3706a6be9",
      "evidence": "SBC vs peers (77% vs 25%), EV/Rev 9.7x vs 3.9x peers, sum-of-parts to $24.87.",
      "position": 9,
      "objective": "Conclude that TEM trades at unwarranted premium and warrants 50-60% downside",
      "structure": "Our Performance -> Industry Average -> Best-in-Class -> The Gap = The Opportunity",
      "confidence": 86,
      "description": "Compare performance against best-in-class to quantify the opportunity"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}