{
  "version": "xarts.value-matrix/1",
  "family": "value-matrix",
  "operation": "provided-sensitivity-grid",
  "provenance": {
    "legacyId": "dcftable"
  },
  "data": {
    "rows": [
      {
        "id": "scenario-0",
        "row": "row-0",
        "column": "column-0",
        "value": 18.2
      },
      {
        "id": "scenario-1",
        "row": "row-0",
        "column": "column-1",
        "value": 15.6
      },
      {
        "id": "scenario-2",
        "row": "row-0",
        "column": "column-2",
        "value": 13.8
      },
      {
        "id": "scenario-3",
        "row": "row-0",
        "column": "column-3",
        "value": 12.4
      },
      {
        "id": "scenario-4",
        "row": "row-0",
        "column": "column-4",
        "value": 11.3
      },
      {
        "id": "scenario-5",
        "row": "row-1",
        "column": "column-0",
        "value": 20.1
      },
      {
        "id": "scenario-6",
        "row": "row-1",
        "column": "column-1",
        "value": 17
      },
      {
        "id": "scenario-7",
        "row": "row-1",
        "column": "column-2",
        "value": 14.9
      },
      {
        "id": "scenario-8",
        "row": "row-1",
        "column": "column-3",
        "value": 13.3
      },
      {
        "id": "scenario-9",
        "row": "row-1",
        "column": "column-4",
        "value": 12.1
      },
      {
        "id": "scenario-10",
        "row": "row-2",
        "column": "column-0",
        "value": 22.5
      },
      {
        "id": "scenario-11",
        "row": "row-2",
        "column": "column-1",
        "value": 18.7
      },
      {
        "id": "scenario-12",
        "row": "row-2",
        "column": "column-2",
        "value": 16.2
      },
      {
        "id": "scenario-13",
        "row": "row-2",
        "column": "column-3",
        "value": 14.4
      },
      {
        "id": "scenario-14",
        "row": "row-2",
        "column": "column-4",
        "value": 12.9
      },
      {
        "id": "scenario-15",
        "row": "row-3",
        "column": "column-0",
        "value": 25.8
      },
      {
        "id": "scenario-16",
        "row": "row-3",
        "column": "column-1",
        "value": 21
      },
      {
        "id": "scenario-17",
        "row": "row-3",
        "column": "column-2",
        "value": 17.9
      },
      {
        "id": "scenario-18",
        "row": "row-3",
        "column": "column-3",
        "value": 15.7
      },
      {
        "id": "scenario-19",
        "row": "row-3",
        "column": "column-4",
        "value": 13.9
      },
      {
        "id": "scenario-20",
        "row": "row-4",
        "column": "column-0",
        "value": 30.4
      },
      {
        "id": "scenario-21",
        "row": "row-4",
        "column": "column-1",
        "value": 24
      },
      {
        "id": "scenario-22",
        "row": "row-4",
        "column": "column-2",
        "value": 20
      },
      {
        "id": "scenario-23",
        "row": "row-4",
        "column": "column-3",
        "value": 17.3
      },
      {
        "id": "scenario-24",
        "row": "row-4",
        "column": "column-4",
        "value": 15.2
      }
    ]
  },
  "encoding": {
    "row": {
      "name": "Terminal Growth",
      "unit": "percentage-points",
      "format": {
        "locale": "en-US",
        "decimals": 1,
        "prefix": "",
        "suffix": "%"
      },
      "levels": [
        {
          "id": "row-0",
          "value": 1
        },
        {
          "id": "row-1",
          "value": 1.5
        },
        {
          "id": "row-2",
          "value": 2
        },
        {
          "id": "row-3",
          "value": 2.5
        },
        {
          "id": "row-4",
          "value": 3
        }
      ]
    },
    "column": {
      "name": "WACC",
      "unit": "percentage-points",
      "format": {
        "locale": "en-US",
        "decimals": 1,
        "prefix": "",
        "suffix": "%"
      },
      "levels": [
        {
          "id": "column-0",
          "value": 7
        },
        {
          "id": "column-1",
          "value": 8
        },
        {
          "id": "column-2",
          "value": 9
        },
        {
          "id": "column-3",
          "value": 10
        },
        {
          "id": "column-4",
          "value": 11
        }
      ]
    },
    "value": {
      "name": "Enterprise Value",
      "unit": "USD billions",
      "decimals": 1,
      "prefix": "$",
      "suffix": "B"
    }
  },
  "calculation": {
    "values": "provided",
    "duplicates": "reject",
    "missing": "reject",
    "order": "explicit",
    "normalization": "none",
    "interpolation": "none"
  },
  "baseCase": {
    "cellId": "scenario-12",
    "label": "Base Case"
  },
  "profile": {
    "margin": {
      "top": 48,
      "right": 20,
      "bottom": 24,
      "left": 72
    },
    "bandPadding": 0.08,
    "cellPadding": 3,
    "cellRadius": 2,
    "colorRange": [
      "surfaceAlt",
      "series.blue"
    ],
    "colorDomain": {
      "source": "data"
    },
    "constantValuePosition": 0.5,
    "baseCaseBorder": {
      "stroke": "series.amber",
      "strokeWidth": 2.5,
      "strokeDasharray": ""
    },
    "cellValue": {
      "fontSize": 12,
      "fontFamily": "'Inter', system-ui, -apple-system, sans-serif",
      "fontWeight": 600
    },
    "headerLabel": {
      "fill": "textSecondary",
      "fontSize": 11,
      "fontFamily": "'Inter', system-ui, -apple-system, sans-serif",
      "fontWeight": 500
    },
    "axisTitle": {
      "fill": "textPrimary",
      "fontSize": 12,
      "fontFamily": "'Inter', system-ui, -apple-system, sans-serif",
      "fontWeight": 600
    },
    "colTitleOffset": -36,
    "rowTitleOffset": -48,
    "textColor": {
      "threshold": 0.55,
      "below": "textPrimary",
      "above": "surface"
    },
    "minimumCellExtent": 24
  },
  "annotations": [],
  "document": {
    "header": {
      "title": "DCF Valuation Sensitivity",
      "subtitle": "Enterprise value sensitivity to discount rate and terminal growth"
    },
    "footer": {
      "source": "xarts · demo data",
      "notes": "Illustrative data to explore the chart and replace with your own."
    },
    "spacing": {
      "horizontalPadding": 24,
      "topPadding": 22,
      "bottomPadding": 24,
      "minimumTextGap": 6
    }
  },
  "presentation": {
    "theme": "anlak",
    "dimensions": {
      "width": 800,
      "height": 480
    },
    "locale": "en-US",
    "fonts": "reference",
    "surface": "theme",
    "framePadding": 24
  },
  "output": {
    "filename": "dcftable",
    "embedSpec": true,
    "geometryDecimals": 2
  }
}