{
  "docId": "019de073-68c4-751b-a4dd-730aa2bdaafb",
  "docSlug": "75b42e97f9bb94f6f868e1920317f47e",
  "documentTitle": "TD Securities | Investment Banking Pitch Book | 42 slides",
  "authorId": "td-securities",
  "authorName": "TD Securities",
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 37,
  "pageCount": 42,
  "prevPage": 36,
  "nextPage": 38,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 125,
  "notes": "The slide uses a nested matrix structure to display multi-variable sensitivity.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-68c4-751b-a4dd-730aa2bdaafb/37",
  "deckHref": "/decks/019de073-68c4-751b-a4dd-730aa2bdaafb",
  "deckJsonHref": "/decks/019de073-68c4-751b-a4dd-730aa2bdaafb.json",
  "deckAnchorHref": "/decks/019de073-68c4-751b-a4dd-730aa2bdaafb#slide-37",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.6,
        "x": 0.15,
        "y": 0.88
      },
      "kind": "source-note",
      "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 100% economic interest of licenses as the tax basis and Entrée stake valued on resource basis at low end, 20% economic interest of licenses as the tax basis and Entrée stake valued on reserve basis at high end and scaled in between. Note: Assumes Shareholder Loan discounted at 14% (nominal) at low end, 12% (nominal) at high end and scaled in between.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2af0f773-1eb9-4d0c-b8d8-4275a3bb6219",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.65,
        "x": 0.18,
        "y": 0.21
      },
      "kind": "table",
      "text": "Sensitivity matrix of share prices across LT Cu Price, Discount Rate, and P/NAV",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "217a4385-e17d-49af-8be0-0a3727ee6805",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.35,
        "x": 0.15,
        "y": 0.08
      },
      "kind": "title",
      "text": "Share Price Sensitivity Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6542184c-c72a-49a1-9da8-6171bfcd30b4",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "2x2 matrix",
      "slug": "matrix-2x2",
      "agent": null,
      "layer": "slide",
      "matchId": "89580aad-a382-4ff5-96c9-965935474a82",
      "evidence": "table/data: Sensitivity matrix of share prices across LT Cu Price, Discount Rate, and P/NAV",
      "confidence": 0.5
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "deae026c-98b4-4c7a-a14c-46f95dc52a2f",
      "evidence": "The slide presents a multi-variable sensitivity table.",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [
    {
      "to": 38,
      "from": 36,
      "name": "Before After",
      "slug": "21-before-after",
      "bestFor": "Product demos, process improvements, ROI justification",
      "matchId": "f70fe28e-8094-47c5-9069-ff0e8837f46d",
      "evidence": "The document presents indications of value detail P/NAV approach",
      "position": 2,
      "objective": "What are the indications of value?",
      "structure": "The Old Way (Pain) -> The Moment of Change -> The New Way (Glory) -> The Measurable Delta",
      "confidence": 0.7,
      "description": "Show the dramatic contrast between the old way and the new way through side-by-side comparison"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}