{
  "docId": "019de50f-3aaf-71d0-8eb4-37be51379196",
  "docSlug": "1c5b2abb4a0c4985683456b7146eaef1",
  "documentTitle": "Tudor, Pickering, Holt & Co | Investment Banking Pitch Book | 60 slides",
  "authorId": "tudor-pickering-holt-co",
  "authorName": "Tudor, Pickering, Holt & Co",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3324081,
  "pageNumber": 17,
  "pageCount": 60,
  "prevPage": 16,
  "nextPage": 18,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 60,
  "notes": "The slide presents two distinct valuation methodologies side-by-side, each with a sensitivity matrix and a multi-year calculation table.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-3aaf-71d0-8eb4-37be51379196/17",
  "deckHref": "/decks/019de50f-3aaf-71d0-8eb4-37be51379196",
  "deckJsonHref": "/decks/019de50f-3aaf-71d0-8eb4-37be51379196.json",
  "deckAnchorHref": "/decks/019de50f-3aaf-71d0-8eb4-37be51379196#slide-17",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.4,
        "x": 0.06,
        "y": 0.23
      },
      "kind": "chart",
      "text": "Sensitivity table for Discounted Levered DCF Analysis",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3b04f6fd-4d22-4120-8b73-9410f6496c7c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.4,
        "x": 0.54,
        "y": 0.23
      },
      "kind": "chart",
      "text": "Sensitivity table for Discounted Distribution Analysis",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bd3d6d9b-2e3f-4da8-871d-ea2f15e052d6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.65,
        "x": 0.04,
        "y": 0.94
      },
      "kind": "disclaimer",
      "text": "Source: Management projections and FactSet as of 10/5/2018. (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 + 17.354mm converted Series B units).",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "306634d5-555e-45cd-9fcf-c60f5bc902bf",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.4,
        "x": 0.54,
        "y": 0.54
      },
      "kind": "table",
      "text": "Supplemental calculation detail for Discounted Distribution Analysis",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "63356bd7-93dd-4b49-86da-352c5aa4e98c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.4,
        "x": 0.06,
        "y": 0.54
      },
      "kind": "table",
      "text": "Supplemental calculation detail for Discounted Levered DCF",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fb4db701-9e4f-4e6d-b049-95a4930b38ea",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.75,
        "x": 0.04,
        "y": 0.03
      },
      "kind": "title",
      "text": "AMGP DCF Analysis | AR Base Volumes Case",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "10ffc06b-0c69-4e20-820c-3c823d5d6b98",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "d214656e-aac1-4ca7-9a1d-04d9e4cca82f",
      "evidence": "DCF Analysis Supplemental Calculation Detail",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "1dc06d9a-e72e-44bd-99fb-d667777e277a",
      "evidence": "Sensitivity tables for DCF and Distribution Analysis",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 35,
      "from": 16,
      "beatId": "ea2f1fde-5bda-41a3-bf9d-c5f48d33f70c",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Solution & Approach",
      "beatSlug": "consultants-gambit-solution-approach",
      "evidence": "The document provides financial analysis and projections for AMGP and the transaction",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}