{
  "docId": "019f6b8f-1ee8-7619-8028-2f5330c04706",
  "docSlug": "jarvis-greenhill-wesco-financial-presentation-dec-2010",
  "documentTitle": "Greenhill Wesco Financial Presentation Dec 2010",
  "authorId": "greenhill-wesco-financial-presentation-dec-2010",
  "authorName": null,
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2010-12-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 48,
  "pageCount": 65,
  "prevPage": 47,
  "nextPage": 49,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 4,
  "notes": "The slide illustrates the impact of illiquidity discounts and different volatility assumptions on warrant valuation.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-1ee8-7619-8028-2f5330c04706/48",
  "deckHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706",
  "deckJsonHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706.json",
  "deckAnchorHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706#slide-48",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.2,
        "x": 0.505,
        "y": 0.25
      },
      "kind": "callout",
      "text": "$22.3 million After-Tax Difference",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "853597f2-a23b-4758-bca7-602411d146af",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.6,
        "x": 0.305,
        "y": 0.25
      },
      "kind": "chart",
      "text": "Comparison of warrant valuations excluding and including a 10% discount across two time periods/methodologies.",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4b54ba4e-20e4-45f2-8511-3abc90fbed90",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.305,
        "y": 0.91
      },
      "kind": "other",
      "text": "Note: Analysis assumes tax rate of 35.0%. Source: Wesco Management analysis, Berkshire management, Bloomberg",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "85b4876f-af71-4852-8fd0-a545d238dd54",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.23,
        "x": 0.06,
        "y": 0.23
      },
      "kind": "paragraph",
      "text": "Greenhill has made no adjustments to the carrying value of Wes-FIC's interests... However, Greenhill has adjusted the carrying value of the Goldman Sachs Warrants based on the utilization of the Bloomberg Black-Scholes warrant model...",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7d1f9741-523b-430b-b519-9f2bee0db131",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.55,
        "x": 0.305,
        "y": 0.115
      },
      "kind": "title",
      "text": "Goldman Sachs Warrants Valuation Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9ebfaa68-5bbd-4f6d-9762-2cab99d0eddd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.25,
        "x": 0.305,
        "y": 0.15
      },
      "kind": "title",
      "text": "Potential Valuation Differential",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8e213395-7109-4151-94e8-a1ff19616dc6",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation_bridge",
      "slug": null,
      "matchId": "666d380d-4dc6-4457-b33b-55a995ac39a8",
      "evidence": "The chart visually bridges the gap between two valuation methodologies using a waterfall-like comparison.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}