{
  "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": 39,
  "pageCount": 40,
  "prevPage": 38,
  "nextPage": 40,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 125,
  "notes": "The slide presents a multi-dimensional sensitivity analysis for share price valuation.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-0e3e-718f-a619-12ed5a3bf0bd/39",
  "deckHref": "/decks/019de073-0e3e-718f-a619-12ed5a3bf0bd",
  "deckJsonHref": "/decks/019de073-0e3e-718f-a619-12ed5a3bf0bd.json",
  "deckAnchorHref": "/decks/019de073-0e3e-718f-a619-12ed5a3bf0bd#slide-39",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.15,
        "y": 0.9
      },
      "kind": "disclaimer",
      "text": "Source: Company management. Note: Share prices shown in C$. Note: Assumes nil tax dispute recovery at low end, full tax dispute recovery at high end and scaled in between. Note: Assumes Shareholder Loan discounted at 13% (nominal) at low end, 11% (nominal) at high end and scaled in between.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c8557d85-cc3f-4ffb-a4ea-4141e6f1fa9a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.65,
        "x": 0.18,
        "y": 0.21
      },
      "kind": "table",
      "text": "Sensitivity table with LT Cu Price (rows), Discount Rate (rows), and P/NAV (columns)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5ef8d648-3d75-4a81-a27d-7fb7411dd19c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.15,
        "y": 0.09
      },
      "kind": "title",
      "text": "Share Price Sensitivity Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "235b92ea-1d22-45fa-87df-ca24efdc2b6d",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Visual Hierarchy",
      "slug": "visual-hierarchy",
      "agent": "Designer",
      "layer": "slide",
      "matchId": "019debe5-4b9d-77cc-8425-41395f203a15",
      "evidence": "Multi-dimensional share-price sensitivity grid with consistent row/column structure.",
      "confidence": 75
    }
  ],
  "frameworks": [
    {
      "name": "Scenario Analysis",
      "slug": null,
      "matchId": "019debe5-4d13-7714-9dca-c9493bff67d5",
      "evidence": "Share-price sensitivity table across LT Cu, discount rate and P/NAV multiple.",
      "confidence": 78
    }
  ],
  "arcBeats": [
    {
      "to": 39,
      "from": 34,
      "beatId": "019debe5-40a3-77f5-a194-6257f57f525c",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": null,
      "evidence": "Qualitative ops/risks, outstanding items, Value Conclusions divider, indications of value.",
      "position": 5,
      "confidence": 82,
      "parentBeatName": null,
      "parentBeatSlug": null
    },
    {
      "to": 39,
      "from": 37,
      "beatId": "019debe5-4134-76d3-9c3c-f99db31a995f",
      "arcName": "The Triple Take",
      "arcSlug": "triple-take",
      "beatName": "The Action (Now What)",
      "beatSlug": null,
      "evidence": "Value Conclusions section delivers indications of value and share-price sensitivity.",
      "position": 3,
      "confidence": 58,
      "parentBeatName": null,
      "parentBeatSlug": null
    }
  ],
  "loops": [
    {
      "to": 39,
      "from": 38,
      "name": "Scenario Fork",
      "slug": "35-scenario-fork",
      "bestFor": "Strategic planning, risk analysis, board presentations",
      "matchId": "019debe5-425a-76c9-9331-cb0913a6ab35",
      "evidence": "Football-field-style indications of value across methodologies plus multi-dimensional share-price sensitivity table.",
      "position": 8,
      "objective": "Land the preliminary value range and show how share price varies with key assumptions",
      "structure": "The Decision Point -> Scenario A (If X) -> Scenario B (If Y) -> Scenario C (If Z) -> Recommendation",
      "confidence": 80,
      "description": "Present multiple futures based on different assumptions or decisions"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}