{
  "docId": "019de073-814f-7541-958d-0550e3c31480",
  "docSlug": "226e51efa61c1f48455f835ed6eeb3a3",
  "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": "2022-09-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 10,
  "pageCount": 22,
  "prevPage": 9,
  "nextPage": 11,
  "slideType": "data_table",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 48,
  "notes": "The table compares initial and revised proposal premiums against a range of future P/NAV multiples to calculate potential IRR.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-814f-7541-958d-0550e3c31480/10",
  "deckHref": "/decks/019de073-814f-7541-958d-0550e3c31480",
  "deckJsonHref": "/decks/019de073-814f-7541-958d-0550e3c31480.json",
  "deckAnchorHref": "/decks/019de073-814f-7541-958d-0550e3c31480#slide-10",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.35,
        "x": 0.03,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "Source: Turquoise Hill Internal LT Model at street consensus pricing. Note: Assumes US$1,050 mm of equity financing.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a5cbaeff-6860-47be-b41e-dbc0fd055310",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.45,
        "x": 0.03,
        "y": 0.11
      },
      "kind": "subtitle",
      "text": "FUTURE SHARE PRICES (31-DEC-24) BASED ON EQUITY RAISE PRICE AND SETTLED P / NAV TRADING MULTIPLES",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4f101f68-097c-4fda-b57f-3985f1205a26",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.92,
        "x": 0.04,
        "y": 0.215
      },
      "kind": "table",
      "text": "Sensitivity table showing Equity Raise Price vs P/NAV multiples and resulting IRR",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1e4a1cb9-ed57-4f33-880c-c17c81fb2ff7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.03,
        "y": 0.07
      },
      "kind": "title",
      "text": "Comparison to Future Share Price Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "717402fa-156e-453e-a5c9-6fa4fd447f32",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "08ca1f99-4915-4c3b-9414-e52c0869890e",
      "evidence": "The table systematically varies two inputs (Equity Raise Price and P/NAV multiple) to show the impact on IRR.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 10,
      "from": 6,
      "beatId": "0b92eac8-5e05-47b6-8cba-d001435e07f6",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The deck presents financial analysis and data to support the argument",
      "position": 1,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}