{
  "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": 9,
  "pageCount": 30,
  "prevPage": 8,
  "nextPage": 10,
  "slideType": "valuation_reveal",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 14,
  "notes": "Uses a waterfall-bridge chart to illustrate value components in pence per share and US$ millions.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-4e1f-7768-8a46-f21823518002/9",
  "deckHref": "/decks/019f6b8f-4e1f-7768-8a46-f21823518002",
  "deckJsonHref": "/decks/019f6b8f-4e1f-7768-8a46-f21823518002.json",
  "deckAnchorHref": "/decks/019f6b8f-4e1f-7768-8a46-f21823518002#slide-9",
  "components": [
    {
      "bbox": {
        "h": 0.07,
        "w": 0.94,
        "x": 0.03,
        "y": 0.15
      },
      "kind": "callout",
      "text": "Our Value Optimisation Plan is designed to unlock Capricorn's intrinsic value of 315 pence per share in the near term and a further 85 pence per share over the medium term",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "89bdc866-692e-4a84-a55f-a7b4e0412c78",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.94,
        "x": 0.03,
        "y": 0.28
      },
      "kind": "chart",
      "text": "Valuation bridge showing Net Cash, Contingent Proceeds, Risked 2P+2C, G&A, Payments, Receivables, and Cost Savings.",
      "attrs": null,
      "subkind": "waterfall-bridge",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a85042fd-dfaa-40ee-859f-f1652c2a8133",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.94,
        "x": 0.03,
        "y": 0.93
      },
      "kind": "source-note",
      "text": "Source: ERCE Fair Market Valuation Report, Bloomberg as of 25 October 2022. Note: Valuation as of 1 July 2022; 12% discount rate applied; GBP/USD FX rate: 1.14; Capricorn share count of c.315 million shares as per latest RNS disclosure.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "25145d0f-fd62-4afa-9905-7d0fd93d80ac",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.35,
        "x": 0.03,
        "y": 0.04
      },
      "kind": "title",
      "text": "Capricorn's Full Value Potential",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "89739382-48d6-4033-9014-4a263b4bd69b",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "f396e14c-1440-45d1-9d54-7a959da5379f",
      "evidence": "The slide contains a waterfall chart showing Capricorn's full value potential.",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "ba159a5a-81b2-4348-969d-a324a4c442be",
      "evidence": "Waterfall chart showing components of intrinsic value",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 10,
      "from": 5,
      "beatId": "1343055f-82eb-4526-a855-320291437320",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Problem",
      "beatSlug": "problem-agitate-solution-problem-identify-pain",
      "evidence": "The document identifies the problems with the current deal, including its failure to meet expectations and its corporate governance shortcomings",
      "position": 0,
      "confidence": 0.8,
      "parentBeatName": "Complication",
      "parentBeatSlug": "complication"
    }
  ],
  "loops": [
    {
      "to": 9,
      "from": 8,
      "name": "The Reveal",
      "slug": "05-the-reveal",
      "bestFor": "Product launches, strategic pivots, unexpected findings",
      "matchId": "b4e4a6d1-0e7c-4027-b565-644a78a288ea",
      "evidence": "The document reveals Capricorn's independently assessed fair market value and full value potential",
      "position": 0,
      "objective": "What is Capricorn's true value?",
      "structure": "Setup the Question -> Build Suspense -> The Big Reveal",
      "confidence": 0.7,
      "description": "Build mystery and anticipation, then deliver a surprising or powerful conclusion"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}