{
  "docId": "019de50f-31eb-75be-857b-8dc7fd3adc5a",
  "docSlug": "aa275acb9ae0b79ba932218b0dc0f315",
  "documentTitle": "Tudor, Pickering, Holt & Co | Investment Banking Pitch Book | 94 slides",
  "authorId": "tudor-pickering-holt-co",
  "authorName": "Tudor Pickering Holt",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-09-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3426573,
  "pageNumber": 85,
  "pageCount": 94,
  "prevPage": 84,
  "nextPage": 86,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 80,
  "notes": "The slide presents two distinct valuation approaches: a yield-based total return model and a CAPM-style model using Barra beta.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-31eb-75be-857b-8dc7fd3adc5a/85",
  "deckHref": "/decks/019de50f-31eb-75be-857b-8dc7fd3adc5a",
  "deckJsonHref": "/decks/019de50f-31eb-75be-857b-8dc7fd3adc5a.json",
  "deckAnchorHref": "/decks/019de50f-31eb-75be-857b-8dc7fd3adc5a#slide-85",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.7,
        "x": 0.05,
        "y": 0.89
      },
      "kind": "disclaimer",
      "text": "Source: Bloomberg, Duff & Phelps, FactSet, Federal Reserve, Company filings as of 8/30/2018. (1) Weights Expected Current - 2020E distribution growth estimates 15% and long-term economic growth estimate by 85% to arrive at a long-term distribution growth estimate.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b2ca7945-dcae-4456-8794-0205ca7c4b2c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.9,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "table",
      "text": "Table showing Expected Current Distribution CAGR, Long-Term Economic Growth Estimate, Expected Growth, Current Yield, and Implied Total Return for 8 companies plus Median and Mean.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f7bcb16f-9f6f-4688-9b03-6316e21effc7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.43,
        "x": 0.52,
        "y": 0.55
      },
      "kind": "table",
      "text": "Cost of Equity Barra Beta table showing calculation components and final 7.5% - 9.1% range.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "75b4279a-0d5e-445d-928f-0474e2790405",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.45,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "Cost of Equity Sensitized Peer Total Return table showing 11.0% - 12.0% range.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fe4ee6e8-0d14-4167-bca7-53462850a780",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.03
      },
      "kind": "title",
      "text": "SQ AM Peer Group Cost of Equity Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9fc70355-9f8d-4a6b-a888-2cf79ea6c23a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Comparable Public Company Yield-Based Cost of Equity",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "efebdea4-9928-40f4-b7c2-683a15d4d6b3",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "6ce2e913-ac7d-464a-8a34-8ba61f54fb32",
      "evidence": "table/data: Table showing Expected Current Distribution CAGR, Long-Term Economic Growth Estimate, Expected Growth, Current Yield, and Implied Total Return for 8 companies plus Median and Mean.",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "CAPM",
      "slug": null,
      "matchId": "7add4eba-7ac5-496b-800b-a9da5cc96130",
      "evidence": "Use of Barra Beta, Risk-Free Rate, and Equity Risk Premium to calculate Cost of Equity.",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}