{
  "docId": "019f6b8f-33a1-71f3-8dfa-d812adab83b9",
  "docSlug": "jarvis-macellum-perry-ellis-presentation-april-2014",
  "documentTitle": "Macellum Perry Ellis Presentation April 2014",
  "authorId": "macellum-perry-ellis-presentation-april-2014",
  "authorName": null,
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2014-04-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 10,
  "pageCount": 15,
  "prevPage": 9,
  "nextPage": 11,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 24,
  "notes": "The slide uses a waterfall-style logic to adjust LTM EBITDA to a pro-forma figure, then applies exit multiples to derive a target price per share.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-33a1-71f3-8dfa-d812adab83b9/10",
  "deckHref": "/decks/019f6b8f-33a1-71f3-8dfa-d812adab83b9",
  "deckJsonHref": "/decks/019f6b8f-33a1-71f3-8dfa-d812adab83b9.json",
  "deckAnchorHref": "/decks/019f6b8f-33a1-71f3-8dfa-d812adab83b9#slide-10",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.6,
        "x": 0.07,
        "y": 0.85
      },
      "kind": "other",
      "text": "Note: Assume restructuring costs are offset by operational improvements. Assume inv reduced to peer avg. as % of rev & AP as a % of inv to 65%. LTM IS CF is last fiscal year's net income plus depreciation",
      "attrs": null,
      "subkind": "annotation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "44515054-06bd-4a82-a2cb-9d6e168c0888",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.85,
        "x": 0.07,
        "y": 0.3
      },
      "kind": "table",
      "text": "EBITDA bridge and target price calculation table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bc1c9a8a-aad1-4c7c-a099-c2350f308c43",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.07,
        "y": 0.2
      },
      "kind": "title",
      "text": "Improved execution and basic operational clean-ups will generate significant value (at $14.60 a share Pinehurst trades at 7.1x 2014E EBITDA)",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5cbfa272-d17a-4f1b-af02-106a28dc9c2f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.2,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Price Target",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2c8ca21f-0f4e-45e8-91ee-f3bb580040b5",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "9f4fbd7e-54c7-4f20-925d-bbd8c5002348",
      "evidence": "The table bridges LTM EBITDA to Pro-Forma EBITDA and then to target share price.",
      "confidence": 0.95
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}