{
  "docId": "019f6b8e-dd7c-7179-8881-3f1de9913630",
  "docSlug": "jarvis-21-ibd-presentation-2020-tallgrass-energy-lp-evercore-group-1",
  "documentTitle": "21 IBD presentation 2020 Tallgrass Energy LP Evercore Group 1",
  "authorId": "21-ibd-presentation-2020-tallgrass-energy-lp-evercore-group-1",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2020-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 38,
  "pageCount": 80,
  "prevPage": 37,
  "nextPage": 39,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Contains two distinct DCF models: one for 'Growth Wedge' and one for 'Cash Taxes', each with its own sensitivity analysis.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-dd7c-7179-8881-3f1de9913630/38",
  "deckHref": "/decks/019f6b8e-dd7c-7179-8881-3f1de9913630",
  "deckJsonHref": "/decks/019f6b8e-dd7c-7179-8881-3f1de9913630.json",
  "deckAnchorHref": "/decks/019f6b8e-dd7c-7179-8881-3f1de9913630#slide-38",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.4,
        "x": 0.05,
        "y": 0.32
      },
      "kind": "chart",
      "text": "EBITDA Exit Multiple Sensitivities",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2a544d28-07d4-4ae7-b2cb-6b7611d4dbc0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.4,
        "x": 0.55,
        "y": 0.32
      },
      "kind": "chart",
      "text": "Perpetuity Growth Rate Sensitivities",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5a0095d0-4ee9-4278-85ff-96107fb6ab03",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.5,
        "x": 0.45,
        "y": 0.78
      },
      "kind": "chart",
      "text": "Perpetuity Growth Rate Sensitivities",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a4f6fc75-4692-4cef-bec5-1ff52cd1f462",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.2,
        "x": 0.18,
        "y": 0.78
      },
      "kind": "chart",
      "text": "EBITDA Exit Multiple Sensitivities",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b34c1d64-3a0b-4534-9872-266fe40a8db8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "Discounted Cash Flow Analysis - Cash Taxes",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "28161324-a019-45b8-871f-7ae3d1a8731d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.07
      },
      "kind": "table",
      "text": "Discounted Cash Flow Analysis - Growth Wedge",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e7b8e0e9-df48-4005-a2e8-2fc00c02ba2a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.3,
        "x": 0.05,
        "y": 0.04
      },
      "kind": "title",
      "text": "TGE Financial Projections",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d1eaa5f0-95a6-4487-a2b4-0d65bec50bff",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Heatmap matrix",
      "slug": "heatmap-matrix",
      "agent": null,
      "layer": "slide",
      "matchId": "79ee4ebf-d81b-4e88-8eb4-7546139217d2",
      "evidence": "Perpetuity Growth Rate Sensitivities",
      "confidence": 0.8
    },
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "085337da-a8b4-43d0-9cec-af53bbfbe870",
      "evidence": "Discounted Cash Flow Analysis",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "55069015-4511-4ed6-a7f4-1be5ee3ed926",
      "evidence": "Discounted Cash Flow Analysis",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 42,
      "from": 32,
      "beatId": "fc61d539-a3ac-4129-8c1b-a82a071f3921",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "The document presents TGE's financial projections.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}