{
  "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": 86,
  "pageCount": 94,
  "prevPage": 85,
  "nextPage": 87,
  "slideType": "peer_benchmark",
  "function": "compare_peers",
  "density": "dense",
  "nDataPoints": 36,
  "notes": "Includes a table of expected total returns and two side-by-side cost of equity calculations (sensitized vs. Barra beta).",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-31eb-75be-857b-8dc7fd3adc5a/86",
  "deckHref": "/decks/019de50f-31eb-75be-857b-8dc7fd3adc5a",
  "deckJsonHref": "/decks/019de50f-31eb-75be-857b-8dc7fd3adc5a.json",
  "deckAnchorHref": "/decks/019de50f-31eb-75be-857b-8dc7fd3adc5a#slide-86",
  "components": [
    {
      "bbox": {
        "h": 0.04,
        "w": 0.18,
        "x": 0.8,
        "y": 0.02
      },
      "kind": "disclaimer",
      "text": "CONFIDENTIAL DRAFT SUBJECT TO CHANGE",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fd7a6361-5479-478d-be1e-a9f8a54ec4bd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.05,
        "y": 0.9
      },
      "kind": "source-note",
      "text": "Source: Bloomberg, Duff & Phelps, FactSet, Federal Reserve, Company filings as of 8/30/2018.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7d19d065-a62f-428e-a9de-46395f3d6920",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.07
      },
      "kind": "subtitle",
      "text": "Comparable Public Company Yield-Based Cost of Equity",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f171d1ea-d92c-45ac-89ed-97907269c6ae",
      "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 with Low and High columns",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1301b3ec-ec5b-4e8b-8786-d43aefcb3977",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.45,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "Cost of Equity Sensitized Peer Total Return table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3a20c9a6-13c0-4adb-8c55-8b22c95403b7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "table",
      "text": "Expected Total Return table with columns for Company, Distribution CAGR, Growth Estimate, Expected Growth, Current Yield, and Implied Total Return.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d480587e-539f-4ab0-92a0-8198c048ce0d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.6,
        "x": 0.05,
        "y": 0.03
      },
      "kind": "title",
      "text": "SQ AMGP Peer Group Cost of Equity Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2abec833-09e8-4a8d-9d6a-8e730229a07d",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "d8cefe53-55cf-4141-b580-9b2f54b298ad",
      "evidence": "table/data: Expected Total Return table with columns for Company, Distribution CAGR, Growth Estimate, Expected Growth, Current Yield, and Implied Total Return.",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}