{
  "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": 12,
  "pageCount": 15,
  "prevPage": 11,
  "nextPage": 13,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 50,
  "notes": "The slide uses two side-by-side scenario tables to demonstrate the impact of valuation parameters on exit price and return.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-33a1-71f3-8dfa-d812adab83b9/12",
  "deckHref": "/decks/019f6b8f-33a1-71f3-8dfa-d812adab83b9",
  "deckJsonHref": "/decks/019f6b8f-33a1-71f3-8dfa-d812adab83b9.json",
  "deckAnchorHref": "/decks/019f6b8f-33a1-71f3-8dfa-d812adab83b9#slide-12",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.28
      },
      "kind": "list",
      "text": "EBITDA improvements are credible enough to warrant valuation parameters based off a projected number as opposed to an LTM number.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6f42ba1c-83ed-4b17-914a-8d1222644c49",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.84,
        "x": 0.08,
        "y": 0.75
      },
      "kind": "other",
      "text": "Note: Assumes no incremental cash flows and net debt of $116m",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0b12cec4-9fc3-4b50-99c3-850149e76d87",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.9,
        "x": 0.05,
        "y": 0.18
      },
      "kind": "paragraph",
      "text": "A faster exit would be predicated on clear demonstration to PE/Strategic buyers of easy EBITDA improvements and a multiple off an adjusted figure",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fe98f010-3eb9-4405-881e-cb2a5348ffbc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.4,
        "x": 0.52,
        "y": 0.45
      },
      "kind": "table",
      "text": "Near Term Exit Return sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6e057a89-49ee-46e6-856e-3d05586ec4cf",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.4,
        "x": 0.08,
        "y": 0.45
      },
      "kind": "table",
      "text": "Near Term Exit Price sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "79ac694e-bc74-447f-9081-0423169ca35c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.35,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Price Target – Near Term",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8e8da228-b21c-4261-a486-b517063e3a6f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation_table",
      "slug": null,
      "matchId": "8ece1519-a302-410c-a3d3-a112d99a2034",
      "evidence": "Sensitivity analysis tables for exit price and return",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [
    {
      "to": 12,
      "from": 11,
      "name": "Mece Breakdown",
      "slug": "40-mece-breakdown",
      "bestFor": "Problem structuring, ensuring completeness, strategic analysis",
      "matchId": "5042e2f6-2690-439f-a696-47307a1beb62",
      "evidence": "The deck presents a detailed revenue buildup.",
      "position": 1,
      "objective": "Provide a detailed breakdown of the brand build to PF EBITDA",
      "structure": "The Whole -> Category A (distinct) -> Category B (distinct) -> Category C (distinct) -> Complete Coverage",
      "confidence": 0.6,
      "description": "Divide a complex topic into mutually exclusive, collectively exhaustive categories"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}