{
  "docId": "019f6b8e-ddfd-772b-928f-0469fc30c31c",
  "docSlug": "jarvis-27-ibd-presentation-2018-ggp-inc-goldman-sachs-1",
  "documentTitle": "27 IBD presentation 2018 GGP Inc. Goldman Sachs 1",
  "authorId": "27-ibd-presentation-2018-ggp-inc-goldman-sachs-1",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 46,
  "pageCount": 80,
  "prevPage": 45,
  "nextPage": 47,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 72,
  "notes": "The table follows a standard DCF-style build-up starting from EBITDA down to Levered Free Cash Flow.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-ddfd-772b-928f-0469fc30c31c/46",
  "deckHref": "/decks/019f6b8e-ddfd-772b-928f-0469fc30c31c",
  "deckJsonHref": "/decks/019f6b8e-ddfd-772b-928f-0469fc30c31c.json",
  "deckAnchorHref": "/decks/019f6b8e-ddfd-772b-928f-0469fc30c31c#slide-46",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.13,
        "y": 0.89
      },
      "kind": "source-note",
      "text": "Source: Company filings, Goldfinch Management Projections, Axioma, Bloomberg, Green Street Advisors. Based on 8.1% illustrative cost of equity and 2.0% illustrative terminal growth rate.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1b6ca6ab-5c3d-490a-9665-6289f0d4b3f7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.75,
        "x": 0.13,
        "y": 0.25
      },
      "kind": "table",
      "text": "EBITDA, Interest Expense, Net Other Income, FFO, Maintenance Capex, AFFO, Development Capex, Debt Amortization, Other Cash Flow Items, Levered Free Cash Flow, Terminal Value",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c6d0ef1b-976f-4b40-9d6c-72c54bbabd58",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.16,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Discounted Levered Free Cash Flow Analysis: Goldfinch Standalone",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8a3eb588-b2ec-47bd-9bc0-835f33e63c7a",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "2a376bf4-32e2-4176-9b04-4ca381e8088b",
      "evidence": "table/data: EBITDA, Interest Expense, Net Other Income, FFO, Maintenance Capex, AFFO, Development Capex, Debt Amortization, Other Cash Flow Items, Levered Free Cash Flow, Terminal Value",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "dbf0dde5-5f44-4325-89e9-3ed9d2237df6",
      "evidence": "The slide presents a Discounted Cash Flow (DCF) analysis structure.",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}