{
  "docId": "019de070-0aa2-7187-a04c-7f1e9c13b053",
  "docSlug": "43e42ba0c12fb27dab9c9932961913a4",
  "documentTitle": "Nikola | SPAC Presentation Deck | 58 slides",
  "authorId": "nikola",
  "authorName": "Nikola",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2020-04-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 35,
  "pageCount": 58,
  "prevPage": 34,
  "nextPage": 36,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "overcrowded",
  "nDataPoints": 45,
  "notes": "Includes two sensitivity tables and a revenue/EBITDA buildup table.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-0aa2-7187-a04c-7f1e9c13b053/35",
  "deckHref": "/decks/019de070-0aa2-7187-a04c-7f1e9c13b053",
  "deckJsonHref": "/decks/019de070-0aa2-7187-a04c-7f1e9c13b053.json",
  "deckAnchorHref": "/decks/019de070-0aa2-7187-a04c-7f1e9c13b053#slide-35",
  "components": [
    {
      "bbox": {
        "h": 0.12,
        "w": 0.45,
        "x": 0.52,
        "y": 0.06
      },
      "kind": "callout",
      "text": "Valuation of North America TruckCo alone is highly attractive; H2 station network, Europe JV, autonomous ready trucks, and grid storage components of business offer substantial potential incremental value",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c7d89969-da7a-4078-98b1-235124563e14",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.86,
        "x": 0.105,
        "y": 0.82
      },
      "kind": "list",
      "text": "KEY TAKEAWAYS",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "58927146-3d13-4a9f-b385-15626b029e70",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.86,
        "x": 0.105,
        "y": 0.68
      },
      "kind": "list",
      "text": "SUMMARY OF ANALYSIS APPROACH",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b4ed11e9-bccc-4220-b187-3b4d92aef1a9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.86,
        "x": 0.105,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "1. FCEV Revenue per Unit based on truck contribution from overall lifetime value of FCEV bundled lease\n2. Illustrative TruckCo EBITDA margin calculated using 2027E TruckCo Gross Margin burdened by WholeCo OpEx allocated by relative revenue contribution and TruckCo D&A added back",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3bcec547-a94a-4110-8a6e-4408d607b7de",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.35,
        "x": 0.105,
        "y": 0.25
      },
      "kind": "table",
      "text": "2027E NIKOLA NORTH AMERICA TRUCKCO EBITDA WALK",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d02f4eb9-f761-4422-9b28-4dad19752953",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.45,
        "x": 0.52,
        "y": 0.25
      },
      "kind": "table",
      "text": "DISCOUNTED FUTURE VALUE SENSITIVITY ANALYSES",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "91cb93f2-86b5-4a0b-9ea9-2e0359b7b8a3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.35,
        "x": 0.105,
        "y": 0.08
      },
      "kind": "title",
      "text": "DISCOUNTED FUTURE VALUE OF NIKOLA NORTH AMERICA TRUCKCO",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c1befa99-a883-45e6-b8c8-af6e29d7f2c0",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "bc9310bb-e1f3-4fb0-8fd0-de02c324cf6a",
      "evidence": "DISCOUNTED FUTURE VALUE SENSITIVITY ANALYSES",
      "confidence": 0.7
    },
    {
      "name": "Valuation: LBO math",
      "slug": "lbo-math",
      "agent": "architect",
      "layer": "slide",
      "matchId": "30c86b9e-430a-4a86-8027-546d4c82d089",
      "evidence": "Valuation of North America TruckCo alone is highly attractive",
      "confidence": 0.5
    },
    {
      "name": "Valuation: Multiple comparison",
      "slug": "multiple-comparison",
      "agent": "architect",
      "layer": "slide",
      "matchId": "0059cde7-ca84-46e6-b956-ba66a0615f6e",
      "evidence": "VALUATION BENCHMARKING",
      "confidence": 0.5
    }
  ],
  "frameworks": [
    {
      "name": "valuation_table",
      "slug": null,
      "matchId": "4e71edb1-877f-4016-bcc6-942428125983",
      "evidence": "Sensitivity analysis of EV based on discount rates and EBITDA multiples",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 37,
      "from": 32,
      "beatId": "e83cf400-4e08-4e08-a16c-f8ad20181903",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "The document provides a financial overview, proposed transaction overview, and valuation benchmarking.",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}