{
  "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": 15,
  "pageCount": 22,
  "prevPage": 14,
  "nextPage": 16,
  "slideType": "valuation_table",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 160,
  "notes": "Includes sensitivity analysis for Berlin price CAGR ranging from -5% to 15% across multiple time horizons and valuation methodologies.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-50fd-716d-839f-417bfb62632c/15",
  "deckHref": "/decks/019f6b8f-50fd-716d-839f-417bfb62632c",
  "deckJsonHref": "/decks/019f6b8f-50fd-716d-839f-417bfb62632c.json",
  "deckAnchorHref": "/decks/019f6b8f-50fd-716d-839f-417bfb62632c#slide-15",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.8,
        "x": 0.04,
        "y": 0.9
      },
      "kind": "other",
      "text": "Source: Company filings, FactSet as of 12/21/2018. Notes: Based on Berlin share price of $37.34 as of 12/21/2018, 1.11x exchange ratio, 25% payment at the exchange rate, and 10.7% cost of equity (1) Oslo methodology (Excl. Net Accrued Incentives); Reserve shares representing 25% of total valued at 1.11x exchange ratio (2) Based on 29.9M Group A OCGH units",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bf9b5c6a-07cf-4c65-97fe-b711db6f3e47",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.52,
        "y": 0.0048
      },
      "kind": "table",
      "text": "GROUP A - YEARS 3 - 7 VALUE FROM LIQUIDITY MECHANISM & RESERVE SHARES",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "28343f25-7d8c-470b-9bf6-511894db77eb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.04,
        "y": 0.00175
      },
      "kind": "table",
      "text": "BERLIN FUTURE PRICES SENSITIVITY",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "59291a8e-811f-4a86-8438-a68b39dbf95c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.52,
        "y": 0.00175
      },
      "kind": "table",
      "text": "GROUP A - YEARS 3 - 7 BLENDED PRICE PER SHARE",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b77652ba-38ad-4294-ab6a-0caf52b6cc0f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.04,
        "y": 0.0045
      },
      "kind": "table",
      "text": "BLENDED VALUE PER UNIT OF DEFERRED COMPENSATION",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fea80203-c6ad-42d1-8aa7-93c4bf3d27a9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.35,
        "x": 0.04,
        "y": 0.08
      },
      "kind": "title",
      "text": "Deferred Consideration Value",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6a21fdae-aab8-4268-8894-ce6ddadeeb24",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 16,
      "from": 15,
      "beatId": "a371f474-8477-4824-b5a7-4692128512a0",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Team",
      "beatSlug": "sequoia-pitch-team",
      "evidence": "The document does not explicitly mention a team, but it does present an appendix with additional data.",
      "position": 3,
      "confidence": 0.7,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}