{
  "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": 55,
  "pageCount": 80,
  "prevPage": 54,
  "nextPage": 56,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 100,
  "notes": "The slide presents four sensitivity matrices for a DCF valuation model.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-ddfd-772b-928f-0469fc30c31c/55",
  "deckHref": "/decks/019f6b8e-ddfd-772b-928f-0469fc30c31c",
  "deckJsonHref": "/decks/019f6b8e-ddfd-772b-928f-0469fc30c31c.json",
  "deckAnchorHref": "/decks/019f6b8e-ddfd-772b-928f-0469fc30c31c#slide-55",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.04,
        "y": 0.84
      },
      "kind": "source-note",
      "text": "Source: Company filings, Blue Jay Standalone Management Projections, Axioma, Bloomberg. Note: Discounted to YE 2017.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1a6fe70d-0b81-4738-b4c9-3e193439318f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.04,
        "y": 0.55
      },
      "kind": "table",
      "text": "Implied Terminal Multiple (P / NTM FFO) sensitivity matrix",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "495df8ac-4ebf-4284-a1d0-93d5335c4ebd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.53,
        "y": 0.55
      },
      "kind": "table",
      "text": "Implied Terminal Cap Rate sensitivity matrix",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a0553a6d-d0fe-47f3-aecd-a72c4bc78bc1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.04,
        "y": 0.28
      },
      "kind": "table",
      "text": "Implied Current Share Price sensitivity matrix",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ab46deb1-e6b0-4cc2-906c-74913abba187",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.53,
        "y": 0.28
      },
      "kind": "table",
      "text": "% of Equity Value from Terminal Value sensitivity matrix",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b1b4be13-247b-4b2e-9d71-1337487c48c0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.17,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Discounted Levered Free Cash Flow Analysis: Blue Jay Standalone",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c996cffb-4788-48d0-bc6e-dcf7d7ff9e4b",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "c10ab071-de09-4361-92c0-30e5123b1ee8",
      "evidence": "table/data: Implied Terminal Multiple (P / NTM FFO) sensitivity matrix, table/data: % of Equity Value from Terminal Value sensitivity matrix",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "be6d8fce-f520-4497-a689-5dd4033a00f7",
      "evidence": "Discounted Levered Free Cash Flow Analysis",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}