{
  "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": 76,
  "pageCount": 76,
  "prevPage": 75,
  "nextPage": null,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 32,
  "notes": "The slide uses a sum-of-the-parts (SOTP) valuation approach to derive an equity value, then adjusts for debt, JV interests, and cash to arrive at a per-share price.",
  "elementsJson": [
    "headline_text",
    "callout_box",
    "valuation_table",
    "bullet_list",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b99-b43d907adb44/76",
  "deckHref": "/decks/019dd923-622c-750b-8b99-b43d907adb44",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b99-b43d907adb44.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b99-b43d907adb44#slide-76",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "We value the Company’s acquired, related-party, and core revenue separately. Our analysis yields an implied valuation range for the combined Company that is significantly below the current market valuation.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-fb91-749f-a6b4-8842d47d004c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.46,
        "x": 0.53,
        "y": 0.3
      },
      "kind": "list",
      "text": "Factors Favoring Multiple Compression: Management history, board connections, related party dealings, aggressive TCV, deteriorating performance, financial engineering, billing practices, and AI valuation premium.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "32e316f9-8cbb-4cb6-ba6f-8ea9e8dc5fc4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Estimated Share Price: $24.87",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-fb91-749f-a6b4-8d4a21d02e40",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.96,
        "x": 0.02,
        "y": 0.17
      },
      "kind": "paragraph",
      "text": "We value the Company’s acquired, related-party, and core revenue separately. Our analysis yields an implied valuation range for the combined Company that is significantly below the current market valuation.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6c2d0fab-1504-4b00-b81e-a79e637beaa2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.98,
        "x": 0.01,
        "y": 0.93
      },
      "kind": "source-note",
      "text": "Source: Spruce Point Research, Bloomberg. 1) Core sales estimated... 2) Acquired recently for $600m...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c7d754b4-82ca-4367-bfed-8fdeebbc8a4f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.52,
        "x": 0.01,
        "y": 0.3
      },
      "kind": "table",
      "text": "Valuation table showing Low Case and Base Case scenarios for Related Party, Core Business, and Ambry Genetics, leading to Equity Value and Downside.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "04df0e22-16f1-4308-aebe-6a648828d798",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.65,
        "x": 0.33,
        "y": 0.03
      },
      "kind": "title",
      "text": "Spruce Point Estimates 50% – 60% Potential Downside Risk",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e3523986-a7ae-410b-931f-3271c9fada2f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Action Titles",
      "slug": "action-titles",
      "agent": "Architect",
      "layer": "slide",
      "matchId": "019de87e-0282-763b-bfa3-06096971828e",
      "evidence": "Title concludes 50%-60% downside risk",
      "confidence": 92
    },
    {
      "name": "Closing Techniques",
      "slug": "closing-techniques",
      "agent": "Storyteller",
      "layer": "slide",
      "matchId": "019de87e-02ad-739b-be41-e9562342ca87",
      "evidence": "Final SoP with -62% downside as memorable close",
      "confidence": 80
    },
    {
      "name": "Story Moments",
      "slug": "story-moments",
      "agent": "Storyteller",
      "layer": "slide",
      "matchId": "019de87e-02d7-7112-84e3-b8294e350274",
      "evidence": "'The Choice/Call' moment with $24.87 target",
      "confidence": 70
    }
  ],
  "frameworks": [
    {
      "name": "Sum of Parts",
      "slug": null,
      "matchId": "019de87e-0ad4-7054-88d5-60c4a31ce415",
      "evidence": "Related-party + Core + Ambry valued separately, summed",
      "confidence": 92
    },
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "29355f2f-5404-4ef1-847d-e93cfbf5c230",
      "evidence": "SOTP valuation table adjusting for debt and cash to reach share price",
      "confidence": 0.9
    }
  ],
  "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
}