{
  "docId": "019de074-b830-71a9-8058-b0cb4bc8b645",
  "docSlug": "51618b49aae8e2db2d96ea2b43165e32",
  "documentTitle": "Kinnevik | Results Presentation Deck | 45 slides",
  "authorId": "kinnevik",
  "authorName": "Kinnevik",
  "documentKindSlug": "shareholder-letter",
  "documentKindLabel": "Shareholder letter",
  "sourceTypeSlug": "investor_relations",
  "sourceTypeLabel": "Investor relations",
  "presentationDate": "2023-04-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.4138439,
  "pageNumber": 9,
  "pageCount": 45,
  "prevPage": 8,
  "nextPage": 10,
  "slideType": "valuation_table",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 35,
  "notes": "Includes a specific note on IFRIC 23 tax liability treatment.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-b830-71a9-8058-b0cb4bc8b645/9",
  "deckHref": "/decks/019de074-b830-71a9-8058-b0cb4bc8b645",
  "deckJsonHref": "/decks/019de074-b830-71a9-8058-b0cb4bc8b645.json",
  "deckAnchorHref": "/decks/019de074-b830-71a9-8058-b0cb4bc8b645#slide-9",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.3,
        "x": 0.65,
        "y": 0.72
      },
      "kind": "callout",
      "text": "OUR FAIR VALUE ASSESSMENTS: In assessing the fair value of our unlisted investments, we adhere to IFRS 13 and the International Private Equity and Venture Capital Valuation Guidelines.",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "33fd8ffa-e3d3-480f-8a99-f0326fae79f1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.2,
        "x": 0.05,
        "y": 0.58
      },
      "kind": "chart",
      "text": "Growth Portfolio Invested Capital vs Fair Value & Released Capital",
      "attrs": null,
      "subkind": "bar-stacked",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "46b88056-56a9-475e-a00e-84b405294539",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.3,
        "x": 0.28,
        "y": 0.58
      },
      "kind": "chart",
      "text": "Composition of Portfolio Value: Unlisted Growth vs Listed Growth",
      "attrs": null,
      "subkind": "donut",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0b79a404-9ebc-47b0-8e5e-0231e72a27b7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.3,
        "x": 0.48,
        "y": 0.58
      },
      "kind": "chart",
      "text": "Composition of Portfolio Value: 2016-22 Investments vs Pre 2016 Investments",
      "attrs": null,
      "subkind": "donut",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e2ed9eba-3f63-4299-9e85-8536909adc7c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.32,
        "w": 0.92,
        "x": 0.04,
        "y": 0.22
      },
      "kind": "table",
      "text": "Table showing Tele2, Portfolio Value, Cash, Debt, Net Assets, and NAV per share across Q1 2023, Q4 2022, and Q1 2022.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b2357073-74ca-4df8-8b7a-269da8470e8f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.3,
        "x": 0.04,
        "y": 0.07
      },
      "kind": "title",
      "text": "NET ASSET VALUE",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5a1b7ff8-5bbd-4ff0-886c-eed42819be69",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: Asset value",
      "slug": "asset-value",
      "agent": "architect",
      "layer": "slide",
      "matchId": "a5fe6f5a-4af0-4c18-80b6-f5620356fc97",
      "evidence": "OUR FAIR VALUE ASSESSMENTS: In assessing the fair value of our unlisted investments, we adhere to IFRS 13 and the International Private Equity and Venture Capital Valuation Guidelines.",
      "confidence": 0.7
    },
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "31969edb-3228-4860-a3f2-c9931bdd3e14",
      "evidence": "OUR FAIR VALUE ASSESSMENTS: In assessing the fair value of our unlisted investments, we adhere to IFRS 13 and the International Private Equity and Venture Capital Valuation Guidelines.",
      "confidence": 0.7
    },
    {
      "name": "Valuation: LBO math",
      "slug": "lbo-math",
      "agent": "architect",
      "layer": "slide",
      "matchId": "c0364125-c6d1-45a7-8e43-6cc590a423f6",
      "evidence": "Table showing Tele2, Portfolio Value, Cash, Debt, Net Assets, and NAV per share across Q1 2023, Q4 2022, and Q1 2022.",
      "confidence": 0.7
    },
    {
      "name": "Valuation: Multiple comparison",
      "slug": "multiple-comparison",
      "agent": "architect",
      "layer": "slide",
      "matchId": "a88d371c-0059-4dad-afa4-78e3b4295665",
      "evidence": "Table showing Tele2, Portfolio Value, Cash, Debt, Net Assets, and NAV per share across Q1 2023, Q4 2022, and Q1 2022.",
      "confidence": 0.7
    },
    {
      "name": "Valuation: Precedent transactions",
      "slug": "precedent-transactions",
      "agent": "architect",
      "layer": "slide",
      "matchId": "2bbe854c-d5b8-449d-8ff0-c7060de534c1",
      "evidence": "Table showing Tele2, Portfolio Value, Cash, Debt, Net Assets, and NAV per share across Q1 2023, Q4 2022, and Q1 2022.",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "gri-standards",
      "slug": null,
      "matchId": "11232754-9fef-4da3-be5e-e6fcc59fa921",
      "evidence": "Disclosure of valuation methodology and IFRS compliance",
      "confidence": 0.7
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}