{
  "docId": "019de50f-3483-71a2-a0c1-10d90c923e9f",
  "docSlug": "6432eced5cbf89650aaef105327ac324",
  "documentTitle": "Baird | Investment Banking Pitch Book | 4 slides",
  "authorId": "baird",
  "authorName": "Baird",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 3,
  "pageCount": 4,
  "prevPage": 2,
  "nextPage": 4,
  "slideType": "financial_analysis",
  "function": "compare_options",
  "density": "balanced",
  "nDataPoints": 24,
  "notes": "Includes a calculation for Proposed Series B Value based on AMGP share price.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-3483-71a2-a0c1-10d90c923e9f/3",
  "deckHref": "/decks/019de50f-3483-71a2-a0c1-10d90c923e9f",
  "deckJsonHref": "/decks/019de50f-3483-71a2-a0c1-10d90c923e9f.json",
  "deckAnchorHref": "/decks/019de50f-3483-71a2-a0c1-10d90c923e9f#slide-3",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.48,
        "y": 0.9
      },
      "kind": "callout",
      "text": "Proposed Series B Value: 17.354 shares x $17.51 (AMGP Price) = $304",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ad47dd88-8ecf-427e-979c-f0885dda3a62",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.8,
        "x": 0.1,
        "y": 0.15
      },
      "kind": "chart",
      "text": "Cash Flow Comparison 2019-2022",
      "attrs": null,
      "subkind": "bar-grouped",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6c578ac0-e263-437a-9010-ce0941f25c0e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.02,
        "y": 0.95
      },
      "kind": "source-note",
      "text": "Source: Antero management. (1) Based on analysis of 2018E yield for AMGP's public comparables (ETE, ENLC, EQGP and WGP). (2) Represents present value of 2019-2022 cash flows and 2022 implied market value discounted to October 5, 2018 at 15.8%, AMGP's estimated cost of equity.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f66e1d28-1143-4c39-917e-3af7b1f03fee",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.65
      },
      "kind": "table",
      "text": "Valuation tables for AM Management Case and AM Modified Coverage Case",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2ba12239-c4e9-43b9-b275-77e1f9bc4259",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.45,
        "x": 0.02,
        "y": 0.07
      },
      "kind": "title",
      "text": "SERIES B VALUATION COMPARISON",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f0beef1c-68db-4157-9e92-af842c9c8b37",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "f2195241-b88a-4e45-9456-c05396d27f2d",
      "evidence": "chart/bar-grouped: Cash Flow Comparison 2019-2022",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 4,
      "from": 2,
      "beatId": "395b0873-bf2f-4438-a72a-1253c1dc3508",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "Detailed financial analysis and valuation",
      "position": 0,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 3,
      "from": 2,
      "name": "Benchmark Gap",
      "slug": "39-benchmark-gap",
      "bestFor": "Performance improvement, competitive analysis, target setting",
      "matchId": "96efccf7-4162-4ab3-a23e-ce1e80e9b9f3",
      "evidence": "Series B Valuation Comparison and Analysis",
      "position": 0,
      "objective": "Understand valuation comparison",
      "structure": "Our Performance -> Industry Average -> Best-in-Class -> The Gap = The Opportunity",
      "confidence": 0.7,
      "description": "Compare performance against best-in-class to quantify the opportunity"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}