{
  "docId": "019de073-45ee-75cb-8bbb-bf3dde9080bb",
  "docSlug": "4e0e9adc59ead2fe53ba39f656ce90d6",
  "documentTitle": "BMO Capital Markets | Investment Banking Pitch Book | 22 slides",
  "authorId": "bmo-capital-markets",
  "authorName": "BMO Capital Markets",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 22,
  "pageCount": 22,
  "prevPage": 21,
  "nextPage": null,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 150,
  "notes": "Includes detailed footnotes explaining financial methodology for WACC and beta calculations.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-45ee-75cb-8bbb-bf3dde9080bb/22",
  "deckHref": "/decks/019de073-45ee-75cb-8bbb-bf3dde9080bb",
  "deckJsonHref": "/decks/019de073-45ee-75cb-8bbb-bf3dde9080bb.json",
  "deckAnchorHref": "/decks/019de073-45ee-75cb-8bbb-bf3dde9080bb#slide-22",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.95,
        "x": 0.03,
        "y": 0.72
      },
      "kind": "disclaimer",
      "text": "Source: Bloomberg, BMO CM estimates, CME Group, FactSet, public filings. Notes on methodology and definitions.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "aa01db93-2a08-4da3-bde9-0f29b44e4cdf",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.55,
        "x": 0.03,
        "y": 0.17
      },
      "kind": "table",
      "text": "Comparable Beta Analysis table showing Company, Beta Levered, R2, Total Debt, Equity Value, Debt Ratio, Tax Rate, Beta Unlevered for 12 companies.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "95eb12a1-adbd-426f-ae8c-1cf001fd4304",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.55,
        "x": 0.03,
        "y": 0.62
      },
      "kind": "table",
      "text": "Implied Real WACC Sensitivity to Long-Term Inflation Rates table.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "387b7610-83ed-4b01-b77f-1db26610d8a8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.35,
        "x": 0.6,
        "y": 0.17
      },
      "kind": "table",
      "text": "Illustrative Cost of Capital table showing Cost of Debt and Cost of Equity components across three beta scenarios.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8136b682-3571-4819-9e25-a68edf20191e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.03,
        "y": 0.07
      },
      "kind": "title",
      "text": "Turquoise Hill Weighted Average Cost of Capital – Producers and Developers",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "393a5dc2-1890-4ec2-9607-a18c4511fdc2",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "977025fe-c129-4dea-97b4-a15cddc57b9c",
      "evidence": "table/data: Comparable Beta Analysis table showing Company, Beta Levered, R2, Total Debt, Equity Value, Debt Ratio, Tax Rate, Beta Unlevered for 12 companies.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "WACC Calculation",
      "slug": null,
      "matchId": "3bf708d3-26f5-47e9-8536-731b33495953",
      "evidence": "Explicitly lists components of WACC and cost of equity formulas in footnotes.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 22,
      "from": 16,
      "beatId": "cfb00728-bff1-4374-98ec-2aeef9649c37",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The deck concludes with appendix data and analyst target prices",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}