{
  "docId": "019de073-0e3e-718f-a619-12ed5a3bf0bd",
  "docSlug": "64ba5cf989a0cf767f243c357144339d",
  "documentTitle": "TD Securities | Investment Banking Pitch Book | 40 slides",
  "authorId": "td-securities",
  "authorName": "TD Securities",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-06-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 29,
  "pageCount": 40,
  "prevPage": 28,
  "nextPage": 30,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "balanced",
  "nDataPoints": 9,
  "notes": "The chart uses a waterfall structure to reconcile NPV changes.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-0e3e-718f-a619-12ed5a3bf0bd/29",
  "deckHref": "/decks/019de073-0e3e-718f-a619-12ed5a3bf0bd",
  "deckJsonHref": "/decks/019de073-0e3e-718f-a619-12ed5a3bf0bd.json",
  "deckAnchorHref": "/decks/019de073-0e3e-718f-a619-12ed5a3bf0bd#slide-29",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.12,
        "x": 0.83,
        "y": 0.03
      },
      "kind": "callout",
      "text": "DRAFT as of 27-Jun-2022 Strictly Confidential For Discussion Purposes Only",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "96826033-449f-4062-a2a6-0f7f22aaf757",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.7,
        "x": 0.15,
        "y": 0.215
      },
      "kind": "chart",
      "text": "NPV Bridge (Attributable Basis – 10% Discount Rate)",
      "attrs": null,
      "subkind": "waterfall",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5c970cf5-d7bf-4fd2-adb1-7d979d31edcf",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.15,
        "y": 0.9
      },
      "kind": "disclaimer",
      "text": "Source: Company management. Note: Values shown in US$mm on attributable basis at a 10% discount rate. Note: Value date as at June 30, 2022.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "89d01b2e-4c8c-43aa-aea8-fecd28ed73ca",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.25,
        "x": 0.15,
        "y": 0.06
      },
      "kind": "title",
      "text": "Model Review | NPV Bridge",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6c52798f-e970-444f-a308-5a5766ef7f04",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Data Story Arc",
      "slug": "data-story-arc",
      "agent": "Storyteller",
      "layer": "loop",
      "matchId": "019debe5-490c-768f-b1e5-b3c3787aee25",
      "evidence": "Waterfall closes the model-review loop with cumulative narrative from $8,984 to $9,510.",
      "confidence": 70
    },
    {
      "name": "Action Titles",
      "slug": "action-titles",
      "agent": "Architect",
      "layer": "slide",
      "matchId": "019debe5-489d-72dd-b5e2-511932421270",
      "evidence": "Title 'NPV Bridge' framing the synthesised result of the model review.",
      "confidence": 70
    },
    {
      "name": "Annotation",
      "slug": "annotation",
      "agent": "Designer",
      "layer": "slide",
      "matchId": "019debe5-48e7-715b-bb81-d63e6a9a05e4",
      "evidence": "Brackets label 'Near-Term Updates' and 'Upside Opportunities' segments.",
      "confidence": 85
    },
    {
      "name": "Color Strategy",
      "slug": "color-strategy",
      "agent": "Designer",
      "layer": "slide",
      "matchId": "019debe5-48c3-76ac-807f-2a19bc462419",
      "evidence": "Green positive bars vs red negative bar plus end totals encode direction.",
      "confidence": 85
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "5c3752c9-06de-415c-9141-1db8adf65dcc",
      "evidence": "chart/waterfall: NPV Bridge (Attributable Basis – 10% Discount Rate)",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "Waterfall (Value Bridge)",
      "slug": null,
      "matchId": "019debe5-4c7c-7010-a4d7-4e65aab2a85f",
      "evidence": "Classic NPV bridge: Resource Case → drivers → Adjusted Resource Case.",
      "confidence": 92
    }
  ],
  "arcBeats": [
    {
      "to": 33,
      "from": 22,
      "beatId": "019debe5-407d-7129-a12c-0f1933021ead",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": null,
      "evidence": "Modelling Parameters divider through model review, NPV bridge, sensitivities.",
      "position": 4,
      "confidence": 82,
      "parentBeatName": null,
      "parentBeatSlug": null
    },
    {
      "to": 33,
      "from": 12,
      "beatId": "019debe5-410f-70ef-8df5-c8fdb4d7b629",
      "arcName": "The Triple Take",
      "arcSlug": "triple-take",
      "beatName": "The Implications (So What)",
      "beatSlug": null,
      "evidence": "Methodology and model establish what the discount/asset is worth.",
      "position": 2,
      "confidence": 58,
      "parentBeatName": null,
      "parentBeatSlug": null
    }
  ],
  "loops": [
    {
      "to": 29,
      "from": 23,
      "name": "Waterfall Value",
      "slug": "31-waterfall-value",
      "bestFor": "Financial analysis, value bridges, variance explanations",
      "matchId": "019debe5-4210-71ac-abfb-a51195a90fcb",
      "evidence": "Sequence of paired Resource vs Adjusted-Resource charts (throughput, Cu, CuEq, capex, EBITDA) culminating in NPV Bridge waterfall on p29.",
      "position": 6,
      "objective": "Walk through the Adjusted Resource Case build-up and reconcile to NPV via a waterfall",
      "structure": "The Total -> Driver 1 Impact -> Driver 2 Impact -> Driver 3 Impact -> The Remainder",
      "confidence": 86,
      "description": "Break down a big number into its component drivers to show where value is created or lost"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}