{
  "docId": "019f6b8f-4e1f-7768-8a46-f21823518002",
  "docSlug": "jarvis-palliser-capricorn-presentation-october-2022",
  "documentTitle": "Palliser Capricorn Presentation October 2022",
  "authorId": "palliser-capricorn-presentation-october-2022",
  "authorName": null,
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2022-10-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 27,
  "pageCount": 30,
  "prevPage": 26,
  "nextPage": 28,
  "slideType": "valuation_reveal",
  "function": "quantify_opportunity",
  "density": "dense",
  "nDataPoints": 5,
  "notes": "Uses a waterfall-bridge style to show current value, upside, and potential future value.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-4e1f-7768-8a46-f21823518002/27",
  "deckHref": "/decks/019f6b8f-4e1f-7768-8a46-f21823518002",
  "deckJsonHref": "/decks/019f6b8f-4e1f-7768-8a46-f21823518002.json",
  "deckAnchorHref": "/decks/019f6b8f-4e1f-7768-8a46-f21823518002#slide-27",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.92,
        "x": 0.04,
        "y": 0.15
      },
      "kind": "callout",
      "text": "Successful negotiation of modernized fiscal terms in Egypt could generate ~50% upside to today's fair market value of Capricorn's Western Desert assets",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "98781696-20d9-42a4-83f2-3f2401aafe86",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.78,
        "x": 0.11,
        "y": 0.48
      },
      "kind": "chart",
      "text": "Valuation bridge from 407 to 596 with 189 upside",
      "attrs": null,
      "subkind": "waterfall-bridge",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ba52bff0-25db-4476-893c-80f3cd4ecd38",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.92,
        "x": 0.04,
        "y": 0.95
      },
      "kind": "other",
      "text": "Note: Valuation as of 1 July 2022; 12% discount rate assumption; GBP/USD FX rate: 1.14; Capricorn share count of c.315 million shares as per latest RNS disclosure; ERCE nominal oil price deck of $96/bbl, $94/bbl, $86/bbl, $80/bbl, $82/bbl, $83/bbl, $85/bbl, $87/bbl,$88/bbl, $90/bbl (2022-2031)\n(1) Based on hypothetical PSC modernization scenario analysis; assumes same renegotiated fiscal terms as disclosed by Apache in Egypt and illustrative US$30 million net signature bonus payable to EGPC",
      "attrs": null,
      "subkind": "disclaimer",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bfab522f-b33e-4527-8dfb-01c4be4b66dc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.3,
        "x": 0.04,
        "y": 0.93
      },
      "kind": "other",
      "text": "Source: ERCE Fair Market Valuation Report, Company disclosures",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bbd2c332-b266-418b-ac0a-28090c4246aa",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.18,
        "x": 0.41,
        "y": 0.69
      },
      "kind": "paragraph",
      "text": "This does not account for further value upside available from license extensions and improved gas offtake prices on future developments in Egypt",
      "attrs": null,
      "subkind": "description",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fc267cf5-007b-4bd7-8600-416f2943dab9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.78,
        "x": 0.11,
        "y": 0.34
      },
      "kind": "quote",
      "text": "We think potentially material upside [for Capricorn] could also be unlocked in the case of securing 'modernised' fiscal terms in Egypt. Such ad-hoc agreements improved APA's and Eni's onshore NPV10s by >50%.",
      "attrs": null,
      "subkind": "pull-quote",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "efcb7fb2-b6d4-4f52-8d3f-8006e6039a6e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.32,
        "x": 0.04,
        "y": 0.04
      },
      "kind": "title",
      "text": "Egypt PSC Modernization",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fb5d7f13-54fe-4aa4-907c-84d48baefc8f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall / value bridge",
      "slug": "waterfall-bridge",
      "agent": null,
      "layer": "slide",
      "matchId": "bb9dba23-1d9d-402c-ab88-2ad96d844200",
      "evidence": "chart/waterfall-bridge: Valuation bridge from 407 to 596 with 189 upside",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "waterfall-bridge",
      "slug": null,
      "matchId": "702a0eb8-94f2-4e91-b617-529dda4a1464",
      "evidence": "Visual bridge showing current value, upside, and future value",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 28,
      "from": 24,
      "beatId": "2e6a4c48-43e3-4901-8bf2-fc3ba539f094",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Solution",
      "beatSlug": "problem-agitate-solution-solution-provide-relief",
      "evidence": "The document proposes Palliser's Value Optimisation Plan as a solution, highlighting its potential to unlock significant untapped value",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}