{
  "docId": "019de071-96ce-70bb-ae60-267e787b1b05",
  "docSlug": "ad20f7f7e52c3b3e9e3f4860f4961bb2",
  "documentTitle": "BMO Capital Markets | Investment Banking Pitch Book | 23 slides",
  "authorId": "bmo-capital-markets",
  "authorName": "BMO Capital Markets",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2021-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 13,
  "pageCount": 23,
  "prevPage": 12,
  "nextPage": 14,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "dense",
  "nDataPoints": 18,
  "notes": "Includes NAVPS data and IRR calculations for re-rating scenarios.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de071-96ce-70bb-ae60-267e787b1b05/13",
  "deckHref": "/decks/019de071-96ce-70bb-ae60-267e787b1b05",
  "deckJsonHref": "/decks/019de071-96ce-70bb-ae60-267e787b1b05.json",
  "deckAnchorHref": "/decks/019de071-96ce-70bb-ae60-267e787b1b05#slide-13",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.35,
        "x": 0.6,
        "y": 0.06
      },
      "kind": "callout",
      "text": "Shown for illustrative purposes only and does not represent actual share price ranges at which Cheetah may trade in the future",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "26b87201-a679-4c29-8462-06d8d6e0a6ac",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.6,
        "x": 0.3,
        "y": 0.2
      },
      "kind": "chart",
      "text": "Bar chart showing share price projections for Current, 2024E, and 2027E",
      "attrs": null,
      "subkind": "bar-grouped",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1fd77db3-696f-422b-a45b-37e52980fdf8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.7,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "disclaimer",
      "text": "Source: Cheetah management model at street consensus pricing, FactSet, street research. Note: North Bullfrog assumes US$187 mm initial capex and US$80 mm working capital / corporate expenses, financed via 50% debt (at 8% interest rate) and 50% equity (at Cheetah closing share price on 19-Jul-21 of C$4.01/share net of fees) in 2022. Note: 30% of Mother Lode's US$408 mm initial capex (~US$120 mm) financed using debt (8% interest rate) in 2025. Note: \"n.a.\" denotes not applicable.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "70263e3b-6191-46c9-b76b-97eda18cc0b6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.8,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "NAVPS and IRR data table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c1dc5a6f-f469-4e9d-a34b-01cbb6a32c35",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.45,
        "x": 0.05,
        "y": 0.06
      },
      "kind": "title",
      "text": "Illustrative Hypothetical Future Share Price",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "db99d3d7-ac46-4efb-85d4-ba5b854a5869",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "1aa0e811-e9ef-437a-a3df-058c023906d5",
      "evidence": "Bar chart showing share price projections for Current, 2024E, and 2027E",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}