{
  "docId": "019f6b8e-e6b9-720b-bc17-5172a38c1ac0",
  "docSlug": "jarvis-7-ibd-presentation-2016-talen-energy-corp-citigroup",
  "documentTitle": "7 IBD presentation 2016 Talen Energy Corp Citigroup",
  "authorId": "7-ibd-presentation-2016-talen-energy-corp-citigroup",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2016-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 17,
  "pageCount": 22,
  "prevPage": 16,
  "nextPage": 18,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 45,
  "notes": "Waterfall chart used to bridge enterprise value components to equity value.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-e6b9-720b-bc17-5172a38c1ac0/17",
  "deckHref": "/decks/019f6b8e-e6b9-720b-bc17-5172a38c1ac0",
  "deckJsonHref": "/decks/019f6b8e-e6b9-720b-bc17-5172a38c1ac0.json",
  "deckAnchorHref": "/decks/019f6b8e-e6b9-720b-bc17-5172a38c1ac0#slide-17",
  "components": [
    {
      "bbox": {
        "h": 0.35,
        "w": 0.88,
        "x": 0.06,
        "y": 0.35
      },
      "kind": "chart",
      "text": "Waterfall chart showing asset contributions to Enterprise Value, followed by Net Debt subtraction to reach Equity Value.",
      "attrs": null,
      "subkind": "waterfall",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "17f46708-83e2-48e8-9348-a90edf1b1a34",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.88,
        "x": 0.06,
        "y": 0.18
      },
      "kind": "list",
      "text": "Assumptions: The below analysis utilizes $/kW multiples from Wall Street Research, Selected Precedent Transactions and Citi Internal Estimates to value the Talen portfolio on an asset-by-asset basis broken down by technology, fuel type, and ISO.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6486f829-74d2-4eb0-8511-3692701544e7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.88,
        "x": 0.06,
        "y": 0.88
      },
      "kind": "other",
      "text": "Source: 2016 Q2 Wall Street Research, Citi, Company Income Presentations, Wall Street Research and Citi Internal Estimates. Note: Wall Street Research used for nuclear due to lack of relevant transaction comps.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2a781efc-bb16-45cf-96fa-29c4b75adf0b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.88,
        "x": 0.06,
        "y": 0.75
      },
      "kind": "table",
      "text": "Data table showing $/kW Multiple, MW, Enterprise Value, Net Debt, and Equity Value.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7810c3e1-48ec-4085-adbd-bd935800764d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.88,
        "x": 0.06,
        "y": 0.12
      },
      "kind": "title",
      "text": "An asset-by-asset SOTP valuation using $/kW multiples results in an equity value per share range of $10.61 to $16.29",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "26a64cf3-957f-4ecc-a5bf-94107de1c877",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.35,
        "x": 0.06,
        "y": 0.07
      },
      "kind": "title",
      "text": "SOTP $/kW Valuation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "82f337cf-dbcd-4354-8f24-ffcfadf80607",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Sum of parts",
      "slug": "sum-of-parts",
      "agent": null,
      "layer": "slide",
      "matchId": "54fca1aa-95f2-426f-8c0e-691c49a4e5d1",
      "evidence": "An asset-by-asset SOTP valuation using $/kW multiples results in an equity value per share range of $10.61 to $16.29",
      "confidence": 0.6
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "d24c3843-65e4-44f7-aa67-2ec0ff7c8751",
      "evidence": "chart/waterfall: Waterfall chart showing asset contributions to Enterprise Value, followed by Net Debt subtraction to reach Equity Value.",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "waterfall-bridge",
      "slug": null,
      "matchId": "492d5a88-ccfb-4684-b791-046d43f84894",
      "evidence": "The chart visually bridges asset values to equity value.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 19,
      "from": 14,
      "beatId": "c1a83122-4599-4e2e-9fc0-9b9c0afde820",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Solution",
      "beatSlug": "sequoia-pitch-solution",
      "evidence": "The document provides various analyses of the company's valuation and stock performance",
      "position": 3,
      "confidence": 0.7,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [
    {
      "to": 19,
      "from": 14,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "a7b091cf-9e1e-44dc-86eb-cd1991832c1b",
      "evidence": "The document provides various analyses of the company's valuation and stock performance",
      "position": 2,
      "objective": "What are the implications of not investing in Talen Energy Corp?",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.5,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}