{
  "docId": "019f6b8e-e563-72fd-8078-880002ecf3c9",
  "docSlug": "jarvis-62-ibd-presentation-2019-antero-midstream-partners-lp-pj-solomon-1",
  "documentTitle": "62 IBD presentation 2019 Antero Midstream Partners LP PJ Solomon 1",
  "authorId": "62-ibd-presentation-2019-antero-midstream-partners-lp-pj-solomon-1",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 19,
  "pageCount": 24,
  "prevPage": 18,
  "nextPage": 20,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Includes detailed DCF projections and terminal value sensitivity table.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-e563-72fd-8078-880002ecf3c9/19",
  "deckHref": "/decks/019f6b8e-e563-72fd-8078-880002ecf3c9",
  "deckJsonHref": "/decks/019f6b8e-e563-72fd-8078-880002ecf3c9.json",
  "deckAnchorHref": "/decks/019f6b8e-e563-72fd-8078-880002ecf3c9#slide-19",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.9,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "paragraph",
      "text": "Note: Values for 2013 are based on a combination of 2012 revenue growth and EBITDA margin, 200 million shares, expenses taken as % of sales and Net Working Capital as % of sales numbers.",
      "attrs": null,
      "subkind": "description",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "30e67d16-6318-41aa-a783-d3f9afb87e01",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.9,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "Sensitivity analysis table for Terminal Value / EBITDA Multiples vs Discount Rates.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "91b300e9-a920-4c4f-a5ae-d98f9d0892a5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.6,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "table",
      "text": "DCF projection table showing Revenue, EBITDA, D&A, EBIT, Taxes, and Unlevered Free Cash Flow for 2010-2013.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "93d63757-f2a7-485e-92db-fb964b6334f5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "DISCOUNTED CASH FLOW ANALYSIS",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b1fb581e-e61b-47ff-aea4-ffe6fd1358fa",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "8a5712d2-4161-4461-8ee1-58212604daf2",
      "evidence": "DCF projection table showing Revenue, EBITDA, D&A, EBIT, Taxes, and Unlevered Free Cash Flow for 2010-2013",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "3d6b2ca9-409a-4c36-808b-6c7418062ab4",
      "evidence": "Discounted Cash Flow Analysis title and table structure",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 20,
      "from": 15,
      "beatId": "4f77a6eb-f240-4f45-b14a-d62dd8dddf6f",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Solution",
      "beatSlug": "sequoia-pitch-solution",
      "evidence": "The document provides a valuation analysis and additional analyses",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [
    {
      "to": 20,
      "from": 15,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "30432308-c0a0-4115-a8e1-a222c2a6d077",
      "evidence": "The document presents a valuation analysis and additional analyses",
      "position": 1,
      "objective": "Highlight the benefits of the proposed transaction",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}