{
  "docId": "019dd923-622c-750b-8b9b-307fbe895978",
  "docSlug": "f2f1130837d1",
  "documentTitle": "Target Corporation (TGT)",
  "authorId": "01_Pershing_Square",
  "authorName": "William Ackman",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2008-11-19 00:00:00",
  "orientation": "portrait",
  "aspectRatio": 0.77272725,
  "pageNumber": 55,
  "pageCount": 80,
  "prevPage": 54,
  "nextPage": 56,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 35,
  "notes": "The table displays a 20-year DCF model summary with specific assumptions for discount rates and cap rates.",
  "elementsJson": [
    "headline_text",
    "callout_box",
    "bullet_list",
    "valuation_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b9b-307fbe895978/55",
  "deckHref": "/decks/019dd923-622c-750b-8b9b-307fbe895978",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b9b-307fbe895978.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b9b-307fbe895978#slide-55",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.85,
        "x": 0.07,
        "y": 0.19
      },
      "kind": "callout",
      "text": "TIP REIT's land development opportunity can be valued based on its growth platform value",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a8883eaf-0d8b-49aa-9578-9bd4f4163aa7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "callout",
      "text": "TIP REIT’s land development opportunity can be valued based on its growth platform value",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-64cf-7128-a325-afe658e29549",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.6,
        "x": 0.07,
        "y": 0.345
      },
      "kind": "list",
      "text": "Growth Platform Valuation\nBased on 20-year DCF analysis\nImplied valuation at 4.75% – 5.25% cap rate and 10.5% – 12.5% discount rate\n2029E terminal NOI: $2,503mm\nValuation range of $0.0bn – $2.4bn",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d39314bb-45d8-438a-a89f-7e12d565e05a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Present Value of Platform: $2,387",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-64cf-7128-a325-b2d226ebb4cc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.07,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "(1) Based on 2029E NOI of $2,503mm and 4.75% cap rate",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "af4858a4-b65c-4102-8f56-fab6c513a9cb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.85,
        "x": 0.07,
        "y": 0.63
      },
      "kind": "table",
      "text": "Incremental Rental Revenues, After-tax Facilities Management Income, G&A Expense, Total Capex, Free Cash Flow from Platform, Terminal Value, Discount Rate, Terminal Cap Rate, Present Value of Platform",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9190d131-523e-4af5-9dcf-02c498d6857a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.04,
        "y": 0.08
      },
      "kind": "title",
      "text": "TIP REIT: (2) Valuing the Land Developer",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f3129846-4799-4623-9811-10b624944431",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "discounted-cash-flow",
      "slug": null,
      "matchId": "bbc17c5f-40da-4b24-8d8d-9cb3b7d6199a",
      "evidence": "The slide explicitly mentions 'Based on 20-year DCF analysis' and presents a table of cash flows and terminal value.",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}