{
  "docId": "019de50f-1364-749e-9abe-6e485f56f258",
  "docSlug": "91922a389b755372ea10d1d34801a88d",
  "documentTitle": "Tudor, Pickering, Holt & Co | Investment Banking Pitch Book | 90 slides",
  "authorId": "tudor-pickering-holt-co",
  "authorName": "Tudor Pickering Holt",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-06-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3464235,
  "pageNumber": 36,
  "pageCount": 90,
  "prevPage": 35,
  "nextPage": 37,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 60,
  "notes": "The slide contains two primary sensitivity tables and two detailed calculation tables for valuation.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-1364-749e-9abe-6e485f56f258/36",
  "deckHref": "/decks/019de50f-1364-749e-9abe-6e485f56f258",
  "deckJsonHref": "/decks/019de50f-1364-749e-9abe-6e485f56f258.json",
  "deckAnchorHref": "/decks/019de50f-1364-749e-9abe-6e485f56f258#slide-36",
  "components": [
    {
      "bbox": {
        "h": 0.04,
        "w": 0.18,
        "x": 0.8,
        "y": 0.02
      },
      "kind": "callout",
      "text": "CONFIDENTIAL DRAFT SUBJECT TO CHANGE",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d18b0337-29da-4d83-8e0f-f95be639b911",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.65,
        "x": 0.04,
        "y": 0.95
      },
      "kind": "disclaimer",
      "text": "Source: Management projections and FactSet as of 6/8/18. (1) AMGP discounted DCF defined as HoldCo DCF with Series B payments added back in. Discounted cost of equity at 10.0%. (2) Adj. GP distribution per share calculated as (AMGP DCF + Series B payment added back) / (fully diluted AMGP shares outstanding + 18.5mm converted Series B units).",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "604d417f-1ae2-4464-9179-7a04473196d0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.52,
        "y": 0.53
      },
      "kind": "table",
      "text": "Supplemental calculation detail for Discounted Distribution Analysis.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c43e5147-d8c0-4283-9971-12947bd2f955",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.04,
        "y": 0.53
      },
      "kind": "table",
      "text": "Supplemental calculation detail for Discounted Levered DCF.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f3c185d8-4fca-41aa-b596-8af1985c8fbb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.04,
        "y": 0.23
      },
      "kind": "table",
      "text": "Sensitivity table for Discounted Levered DCF analysis based on Discount Rate and 2022E EBITDA Multiple.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "34c177ed-39a9-44c7-bca9-f064154a3972",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.52,
        "y": 0.23
      },
      "kind": "table",
      "text": "Sensitivity table for Discounted Distribution Analysis based on Discount Rate and 2022E Distribution Yield.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bd766f95-75ca-4bdf-81d8-6dbeb7bed560",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.75,
        "x": 0.04,
        "y": 0.02
      },
      "kind": "title",
      "text": "AMGP DCF Analysis | AR Base Volumes Case",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8c21c93e-e96b-4ca8-b105-cce81616ce2f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "843aa103-0e5f-4aa4-a5b3-31eeba09567a",
      "evidence": "Discounted Distribution Analysis supplemental calculation detail",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [
    {
      "to": 40,
      "from": 31,
      "name": "Quick Win Big Bet",
      "slug": "47-quick-win-big-bet",
      "bestFor": "Transformation planning, 100-day plans, resource allocation",
      "matchId": "e31666ad-4708-4f5f-a45d-599be103a18f",
      "evidence": "The document discusses the potential for significant value creation.",
      "position": 1,
      "objective": "To present a compelling case for the proposed transaction as a big bet with significant returns",
      "structure": "The Full List -> Quick Wins (Low effort, High impact) -> Big Bets (High effort, High impact) -> Sequenced Roadmap",
      "confidence": 0.7,
      "description": "Separate initiatives into immediate wins and longer-term strategic bets"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}