{
  "docId": "019f6b8f-50fd-716d-839f-417bfb62632c",
  "docSlug": "jarvis-perella-weinberg-oaktree-presentation-dec-2018",
  "documentTitle": "Perella Weinberg Oaktree Presentation Dec 2018",
  "authorId": "perella-weinberg-oaktree-presentation-dec-2018",
  "authorName": null,
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2018-12-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 14,
  "pageCount": 22,
  "prevPage": 13,
  "nextPage": 15,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 60,
  "notes": "Includes sensitivity analysis and specific methodology assumptions for Oslo-based valuation.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-50fd-716d-839f-417bfb62632c/14",
  "deckHref": "/decks/019f6b8f-50fd-716d-839f-417bfb62632c",
  "deckJsonHref": "/decks/019f6b8f-50fd-716d-839f-417bfb62632c.json",
  "deckAnchorHref": "/decks/019f6b8f-50fd-716d-839f-417bfb62632c#slide-14",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.22,
        "y": 0.89
      },
      "kind": "source-note",
      "text": "Source: Company filings, Management projections, Project Atlas term sheet (dated 12/16/2018)",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "911fbcc5-840f-487a-8c93-925378652440",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.52,
        "y": 0.18
      },
      "kind": "table",
      "text": "TRA from Future Exchanges table showing year-by-year projections.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7c99411d-c3dc-461c-a75f-6cdb901aa8b2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.52,
        "y": 0.6
      },
      "kind": "table",
      "text": "Existing TRA per Oslo 10-Q breakdown.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9f952c7b-8f64-4027-9e50-0c85ac9b0a26",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.04,
        "y": 0.6
      },
      "kind": "table",
      "text": "TRA Generated from Upfront Transaction details.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bcad0219-88e8-4d29-a874-d7c63f530b97",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.45,
        "x": 0.04,
        "y": 0.4
      },
      "kind": "table",
      "text": "Summary table of TRA components (Upfront, Future, Existing) with nominal and PV values.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d2dbaab8-5beb-4900-b812-8241621c39d7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.04,
        "y": 0.08
      },
      "kind": "title",
      "text": "Illustrative TRA Valuation – Oslo Methodology",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3a7a0a10-9ee8-4689-871f-66c8cb27ace7",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "asset-value",
      "slug": null,
      "matchId": "6f9e33ad-0a99-437a-ba4e-4c58b89e2a20",
      "evidence": "Valuation of TRA assets based on discounted cash flows and tax benefits.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 14,
      "from": 10,
      "beatId": "60151c88-0750-4697-9f05-c17e98831198",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Solution",
      "beatSlug": "sequoia-pitch-solution",
      "evidence": "The document presents various liquidity mechanism analyses and illustrative valuation examples.",
      "position": 2,
      "confidence": 0.7,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [
    {
      "to": 14,
      "from": 10,
      "name": "Mece Breakdown",
      "slug": "40-mece-breakdown",
      "bestFor": "Problem structuring, ensuring completeness, strategic analysis",
      "matchId": "1f04ba07-434d-4a8d-9fab-9403c56b3061",
      "evidence": "The document presents various liquidity mechanism analyses.",
      "position": 1,
      "objective": "To provide a comprehensive breakdown of liquidity mechanisms",
      "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
}