{ "schemaVersion": "deck-intelligence.v1", "id": "019de070-90ca-760c-add9-fbba133c95ae", "slug": "c1f8e743182c07cd4dd9aa0d81670854", "title": "Goldman Sachs | Investment Banking Pitch Book | 22 slides", "subtitle": "Goldman Sachs · 2021-01", "author": "Goldman Sachs", "date": "2021-01-01 00:00:00", "pageCount": 22, "kind": "consulting-deck", "orientation": "landscape", "aspectRatio": 1.2938006, "document": { "id": "019de070-90ca-760c-add9-fbba133c95ae", "slug": "c1f8e743182c07cd4dd9aa0d81670854", "title": "Goldman Sachs | Investment Banking Pitch Book | 22 slides", "rawTitle": "Goldman Sachs | Investment Banking Pitch Book | 22 slides", "authorId": "goldman-sachs", "authorName": "Goldman Sachs", "authorDisplay": "Goldman Sachs", "kind": { "slug": "consulting-deck", "label": "Consulting deck" }, "sourceType": { "slug": "investment_bank", "label": "Investment bank" }, "fileName": "2021-01__goldman-sachs__ib-pitchbook__c1f8e743.pdf", "sourceUrl": "https://www.slidebook.io/company/goldman-sachs/presentation/c1f8e743182c07cd4dd9aa0d81670854/", "sourceDate": "2021-01-26 00:00:00", "presentationDate": "2021-01-01 00:00:00", "ingestedAt": "2026-04-30 22:09:26.833389+00", "status": "ready", "pageCount": 22, "orientation": "landscape", "aspectRatio": 1.2938006, "targetCompany": null, "targetTicker": null, "metadata": { "corpus": "slidebook", "industry": "capital-markets", "local_root": "/Users/miguelsuredasuau/Desktop/lalalalla/_scrape/slidebook/decks/2021-01__goldman-sachs__ib-pitchbook__c1f8e743", "image_width": 1920, "image_format": "jpg", "deck_type_raw": "Investment Banking Pitch Book", "deck_type_slug": null, "source_url_pattern": "https://www.slidebook.io/company/{company_slug}/presentation/{deck_id}/" } }, "coverage": { "pageCount": 22, "pagesIndexed": 22, "pagesWithImages": 22, "pagesWithMetadata": 22, "imageCoveragePct": 100, "metadataCoveragePct": 100, "componentCount": 88, "chartCount": 10, "metricSlides": 0, "toolMatches": 10, "documentToolMatches": 0, "frameworkMatches": 5, "arcMatches": 1, "beatMatches": 4, "loopMatches": 0, "patternMatches": 0, "storymakersMatch": false, "scoreAvailable": true, "reviewAvailable": true, "activistThesisAvailable": false, "pitchdeckMetadataAvailable": false, "pitchdeckProfileAvailable": false }, "blocks": [], "matches": { "arcs": [ { "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null, "categoryName": "Strategy & Business", "categorySlug": "strategy-business" }, "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "evidence": "The sequence of slides follows a logical structure, starting with a transaction overview, followed by financial analysis, and concluding with supporting materials and appendices.", "isPrimary": true, "confidence": 0.8, "extraction": { "at": "2026-07-17 03:22:28.492814+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": "doc-narrative-v1" } } ], "beats": [ { "to": 5, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null, "categoryName": "Strategy & Business", "categorySlug": "strategy-business" }, "from": 4, "name": "Situation & Context", "beatId": "b8296542-9689-43f8-8eb5-1777def6f586", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Situation & Context", "slug": "consultants-gambit-situation-context", "status": "active", "canonId": "019dd9b8-05ae-741b-992d-65ee83c639b3", "version": 1, "description": null }, "evidence": "Slides provide an overview of the transaction and summary of terms.", "position": 0, "isPrimaryArc": true, "parentBeatType": { "name": "Setup", "slug": "setup", "status": "active", "canonId": "019dd9b8-020e-7505-af9b-d9b9a4679bcc", "version": 1, "description": "Where the deck grounds the reader before doing anything else. Almost every arc opens here." }, "alignedBlockIds": null, "matchConfidence": 0.8 }, { "to": 7, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null, "categoryName": "Strategy & Business", "categorySlug": "strategy-business" }, "from": 6, "name": "consultants-gambit-problem-complication", "beatId": "10a034d1-4b2c-4d44-b8df-7b1f08b3c9c3", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Problem & Complication", "slug": "consultants-gambit-problem-complication", "status": "active", "canonId": "019dd9b8-064a-777f-a374-e9a8c43dedd4", "version": 1, "description": null }, "evidence": "Financial analysis and projections for Panther.", "position": 1, "isPrimaryArc": true, "parentBeatType": { "name": "Complication", "slug": "complication", "status": "active", "canonId": "019dd9b8-0275-7709-b2d6-4f77c3fc7579", "version": 1, "description": "The point in the narrative where the audience should feel discomfort. Required for argumentative arcs." }, "alignedBlockIds": null, "matchConfidence": 0.8 }, { "to": 10, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null, "categoryName": "Strategy & Business", "categorySlug": "strategy-business" }, "from": 8, "name": "consultants-gambit-evidence-proof", "beatId": "cb791b34-2c94-42a8-8ec3-42be97384da1", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Evidence & Proof", "slug": "consultants-gambit-evidence-proof", "status": "active", "canonId": "019dd9b8-07b1-7688-8e1e-7637fec3802a", "version": 1, "description": null }, "evidence": "Illustrative financial analyses, including DCF and sensitivity analyses.", "position": 2, "isPrimaryArc": true, "parentBeatType": { "name": "Evidence", "slug": "evidence", "status": "active", "canonId": "019dd9b8-03f9-772a-b84a-4f07b415b77a", "version": 1, "description": "A dedicated proof beat exists in only ~4 arcs (Gambit, Sequoia, AIDA, Monroes). Other arcs embed evidence inline within development." }, "alignedBlockIds": null, "matchConfidence": 0.8 }, { "to": 22, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null, "categoryName": "Strategy & Business", "categorySlug": "strategy-business" }, "from": 20, "name": "consultants-gambit-impact-next-steps", "beatId": "20bd9fc6-0ede-4c2d-a410-ee7cd1d020ae", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Impact & Next Steps", "slug": "consultants-gambit-impact-next-steps", "status": "active", "canonId": "019dd9b8-0849-7728-9ee9-fd1609c4c655", "version": 1, "description": null }, "evidence": "Appendices with supporting materials, including equity capitalization and NPV analyses.", "position": 3, "isPrimaryArc": true, "parentBeatType": { "name": "Resolution", "slug": "resolution", "status": "active", "canonId": "019dd9b8-045d-703b-8dd7-e92aba3ba91b", "version": 1, "description": "How the deck ends. Required in 19/20 arcs. The exception (Sparkline) ends with new bliss which is functionally a resolution." }, "alignedBlockIds": null, "matchConfidence": 0.8 } ], "loops": [], "tools": [ { "tool": { "name": "Slide recipe: Cover", "slug": "cover-slide", "status": "active", "bestFor": null, "canonId": "019df269-2a08-767d-9128-e7431e6fe8a3", "version": 1, "bodyDocId": "019df269-29e5-7738-b5fa-6892e5dc8e65", "description": "The first ten seconds. Build it deliberately.", "familyLabel": "slide-recipe", "categoryName": "Slide", "categorySlug": "slide" }, "agent": "designer", "layer": "slide", "agents": [ "designer" ], "matchId": "efdc7164-f089-43ba-9590-c33430fc2f86", "evidence": "Presentation to the Board of Directors", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.9, "extraction": { "at": "2026-07-17 03:31:32.125959+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 1, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null }, { "tool": { "name": "Waterfall chart", "slug": "waterfall-chart", "status": "active", "bestFor": null, "canonId": "e2799da3-725f-44a9-a093-570f1f388e64", "version": 1, "bodyDocId": null, "description": null, "familyLabel": null, "categoryName": null, "categorySlug": null }, "agent": null, "layer": "slide", "agents": null, "matchId": "a1afc984-1837-424e-8628-941ad064a5d0", "evidence": "chart/bar-vertical: Adj. EBITDA projections from FY19A to FY26E", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.7, "extraction": { "at": "2026-07-17 03:31:32.907384+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 7, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null }, { "tool": { "name": "Valuation: DCF", "slug": "dcf", "status": "active", "bestFor": null, "canonId": "019df269-2031-7273-9014-0c70beb91e11", "version": 1, "bodyDocId": "019df269-200e-76ea-8883-6ee35d39c836", "description": "You project free cash flows over an explicit forecast period (typically", "familyLabel": "valuation-move", "categoryName": "Analysis", "categorySlug": "analysis" }, "agent": "architect", "layer": "slide", "agents": [ "architect" ], "matchId": "73ae2ade-7baa-4e99-b8b1-aea3ff282383", "evidence": "table/valuation: Valuation table with methodologies, key assumptions, and price ranges.", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.7, "extraction": { "at": "2026-07-17 03:31:32.974704+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 8, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null }, { "tool": { "name": "Valuation: Precedent transactions", "slug": "precedent-transactions", "status": "active", "bestFor": null, "canonId": "019df269-22b0-70fc-b5b7-8d6ee69c15dd", "version": 1, "bodyDocId": "019df22a-9e2b-7165-a5f9-f94a9758ce38", "description": "You apply multiples derived from comparable historical M&A transactions", "familyLabel": "valuation-move", "categoryName": "Analysis", "categorySlug": "analysis" }, "agent": "architect", "layer": "slide", "agents": [ "architect" ], "matchId": "9c579990-7bb6-40e6-8b5f-a50535fbfcb9", "evidence": "chart/bar-horizontal: Football field chart showing valuation ranges for each methodology.", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.5, "extraction": { "at": "2026-07-17 03:31:33.007488+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 8, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null }, { "tool": { "name": "Waterfall chart", "slug": "waterfall-chart", "status": "active", "bestFor": null, "canonId": "e2799da3-725f-44a9-a093-570f1f388e64", "version": 1, "bodyDocId": null, "description": null, "familyLabel": null, "categoryName": null, "categorySlug": null }, "agent": null, "layer": "slide", "agents": null, "matchId": "bd0c33f2-b704-470b-baca-cc448076bc54", "evidence": "table/data: Financial projection table with columns for FY 2021-2026 and Terminal year, and rows for Revenue, EBITDA, EBIT, Tax, NOPAT, and FCF adjustments.", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.7, "extraction": { "at": "2026-07-17 03:31:33.077308+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 9, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null }, { "tool": { "name": "2x2 matrix", "slug": "matrix-2x2", "status": "active", "bestFor": null, "canonId": "019dd9e1-50ab-72d1-8afb-3ab0a38e32a8", "version": 1, "bodyDocId": null, "description": "BCG matrix, importance/urgency, any axes-and-quadrants frame.", "familyLabel": null, "categoryName": null, "categorySlug": null }, "agent": null, "layer": "slide", "agents": null, "matchId": "78b807f3-8446-49d2-b21d-40ee4613db56", "evidence": "chart/line: Panther Multiple vs. Government Services Peers (LTM EV/EBITDA)", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.5, "extraction": { "at": "2026-07-17 03:31:33.209417+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 11, "whyItWorks": null, "antipattern": null, "cardinality": "common", "narrativePurpose": null }, { "tool": { "name": "Slide recipe: the peer-gap chart", "slug": "peer-gap-chart-recipe", "status": "active", "bestFor": null, "canonId": "019df269-2b04-75bc-ad85-e0179264bdd7", "version": 1, "bodyDocId": "019df269-2ae1-771d-9cd1-193a2e25f21c", "description": "The single most-copied slide in activism. This is the exact layout, used", "familyLabel": "slide-recipe", "categoryName": "Slide", "categorySlug": "slide" }, "agent": "designer", "layer": "slide", "agents": [ "designer" ], "matchId": "3a9016af-fb8d-4d66-add1-85acd0281446", "evidence": "chart/bar-vertical: Panther Multiple Premium / (Discount) to Government Services (LTM EV/EBITDA)", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.7, "extraction": { "at": "2026-07-17 03:31:33.176384+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 11, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null }, { "tool": { "name": "2x2 matrix", "slug": "matrix-2x2", "status": "active", "bestFor": null, "canonId": "019dd9e1-50ab-72d1-8afb-3ab0a38e32a8", "version": 1, "bodyDocId": null, "description": "BCG matrix, importance/urgency, any axes-and-quadrants frame.", "familyLabel": null, "categoryName": null, "categorySlug": null }, "agent": null, "layer": "slide", "agents": null, "matchId": "d7bc288c-5c9d-4f05-bf46-1ab48f6b2f69", "evidence": "The table/data shows a comparison of multiples, which can be seen as a 2x2 matrix although not explicitly presented in a 2x2 format.", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.7, "extraction": { "at": "2026-07-16 23:33:10.346278+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 13, "whyItWorks": null, "antipattern": null, "cardinality": "common", "narrativePurpose": null }, { "tool": { "name": "Slide recipe: the peer-gap chart", "slug": "peer-gap-chart-recipe", "status": "active", "bestFor": null, "canonId": "019df269-2b04-75bc-ad85-e0179264bdd7", "version": 1, "bodyDocId": "019df269-2ae1-771d-9cd1-193a2e25f21c", "description": "The single most-copied slide in activism. This is the exact layout, used", "familyLabel": "slide-recipe", "categoryName": "Slide", "categorySlug": "slide" }, "agent": "designer", "layer": "slide", "agents": [ "designer" ], "matchId": "1c70efb7-ec04-45c7-9b87-0d7b2628cfce", "evidence": "The bar chart showing multiples with a median line can be considered a peer gap chart.", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.8, "extraction": { "at": "2026-07-16 23:33:10.420896+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 14, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null }, { "tool": { "name": "Waterfall chart", "slug": "waterfall-chart", "status": "active", "bestFor": null, "canonId": "e2799da3-725f-44a9-a093-570f1f388e64", "version": 1, "bodyDocId": null, "description": null, "familyLabel": null, "categoryName": null, "categorySlug": null }, "agent": null, "layer": "slide", "agents": null, "matchId": "d4d68eda-e166-45b5-8b8d-abcc514ead0b", "evidence": "The bar chart showing 1st quartile, average, and 3rd quartile premia for years 2016-2020 is a type of waterfall chart.", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.9, "extraction": { "at": "2026-07-16 23:33:10.49576+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 15, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null } ], "frameworks": [ { "matchId": "fea10237-0453-4b3c-8e84-d508ba17c04d", "evidence": "Visual representation of valuation ranges across multiple methodologies.", "framework": null, "confidence": 1, "extraction": { "at": "2026-05-02 13:53:14.516+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 8, "frameworkName": "football-field-chart" }, { "matchId": "de255f81-f430-42cf-87f7-4fa1f30e3df5", "evidence": "The slide presents two tables showing how output variables (share price, terminal value) change based on input variables (WACC, exit multiple).", "framework": null, "confidence": 1, "extraction": { "at": "2026-05-02 13:53:19.385+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 10, "frameworkName": "sensitivity-analysis" }, { "matchId": "9177b9ce-0039-47a1-b284-a02a318f3b94", "evidence": "The chart visualizes data distribution using quartiles and averages.", "framework": null, "confidence": 0.9, "extraction": { "at": "2026-05-02 13:53:15.424+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 15, "frameworkName": "box-plot" }, { "matchId": "e73b4cd8-00fc-481b-b239-0ca4f1576da7", "evidence": "WACC Sensitivity table", "framework": null, "confidence": 1, "extraction": { "at": "2026-05-02 13:53:18.252+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 18, "frameworkName": "sensitivity_analysis" }, { "matchId": "710a543b-9c6d-4130-b9a2-8041dc3d791d", "evidence": "Comparison of selected companies against a peer group of Government Services firms.", "framework": null, "confidence": 1, "extraction": { "at": "2026-05-02 13:53:18.287+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 22, "frameworkName": "peer_benchmark" } ], "patterns": [] }, "storymakers": null, "score": { "backend": "codex", "scoredAt": "2026-05-03 01:16:07.217+00", "subScores": { "scqa_arc": 24, "action_titles": 12, "mece_structure": 54, "closing_strength": 8, "evidence_quality": 86, "clarity_of_thesis": 22, "production_quality": 64, "visual_storytelling": 76 }, "totalScore": 43, "coveragePct": 100, "explanations": { "scqa_arc": "The flow moves from terms into valuation exhibits and appendices, but it lacks an explicit Situation-Complication-Question-Answer progression.", "action_titles": "The titles are overwhelmingly topic labels rather than insight sentences; for example, slide 8 is titled \"Illustrative Financial Analyses of Panther Management Projections.\"", "mece_structure": "The deck has a conventional banking structure across transaction overview, financial analysis, and appendices, but repeated valuation/multiple views on slides 11-15 overlap and the decision rationale is incomplete.", "closing_strength": "The deck ends with appendix support materials on slides 20-22 rather than a recommendation, board ask, call to action, or next-step plan.", "evidence_quality": "Most substantive claims are backed by financial tables, charts, peer benchmarks, transaction precedents, sensitivities, and WACC support across slides 5-22.", "clarity_of_thesis": "Slides 1-5 identify Project Jaguar and summarize transaction terms, but they do not state a declarative central argument or recommendation.", "production_quality": "The production appears consistent with investment banking standards, but weak action-title discipline and dense tabular pages limit scanability and narrative control.", "visual_storytelling": "Slides generally use appropriate analytical tools such as the football field on slide 8, DCF sensitivities on slide 10, peer charts on slides 11 and 13, and acquisition premia on slide 15." }, "slidesAnalyzed": 22 }, "review": { "backend": "claude", "verdict": "A textbook Goldman pitch book — analytically rigorous but a weak Storymakers exemplar: topic-titled, no thesis, no recommendation, ends in appendix.", "reviewedAt": "2026-05-02 22:28:44.137+00", "slidesSeen": 22, "suggestions": [ "Insert an Executive Summary / Key Messages slide between slide 3 (TOC) and slide 4 stating the recommendation upfront in 3 action-titled bullets", "Rewrite every analytical title as a declarative insight — e.g. slide 11 -> 'Panther trades at a discount to government-services peers, supporting the offer premium'", "Add a 'Recommendation & Next Steps' slide before slide 16 that synthesizes the football field (slide 8) into a defended price range", "Differentiate slides 11 and 13 — e.g. 'LTM trading multiples vs peers' and 'NTM multiple trend, Jul-2018 to Dec-2020'", "Reorganize Section II into three MECE pillars: Intrinsic Valuation (DCF), Market Valuation (trading & precedent multiples), and Premia Context" ], "closingScore": 22, "openingScore": 48, "topStrengths": [ "Rigorous valuation triangulation across DCF (8-10), precedent transactions (14), trading multiples (11, 13), and premia (15) — classic IB analytical depth", "Slide 5 'Summary of Transaction Terms' does lead the body with the punchline numbers (offer price, premium, EV/EBITDA) rather than burying them", "Disciplined Roman-numeral section dividers (slides 4, 6, 16, 19) make the binder navigable" ], "topWeaknesses": [ "Zero action titles — all 22 titles are descriptive nouns ('Panther WACC Analysis', 'Free Cash Flow Build') with no insight stated", "No synthesis or recommendation slide between slide 15 and the appendix — reader must derive the conclusion themselves", "Slides 11 and 13 share the identical title 'Historical Trading Multiples' with no differentiation", "No Complication act — the deck never articulates why the Board needs to decide now or what the strategic tension is" ], "narrativeScore": 38, "pillarCritique": "Only two real pillars (Transaction Overview, Panther Financial Analysis) plus two appendices — not MECE. The single Financial Analysis section bundles DCF, precedent transactions, trading multiples, and premia, which should be three distinct pillars.", "closingCritique": "Ends in a pure appendix dump (slides 19-22: cap table, NPV of tax assets, peer comp table) with no recommendation, no next-steps, no synthesis of what the triangulated valuation actually implies for the Board's decision.", "openingCritique": "Slides 1-4 are pure overhead (cover, disclaimer, TOC, divider) before slide 5 finally lands on transaction terms. The summary does lead with deal economics, but no thesis slide and no hook explaining why the Board should care.", "extractionSeconds": 85.656, "narrativeCritique": "Pure analytical dump — there is a Setup (slides 4-5) and a long Analysis (slides 7-15), but no Complication (why this deal, why now, what is at stake) and no Resolution (no recommendation, no proposed action). The deck flows as a valuation binder, not a story arc.", "titleQualityScore": 26, "titleQualityCritique": "Every title is a topic label, not an action title — e.g. slide 11/13 'Historical Trading Multiples' (used twice, indistinguishable) and slide 15 'Historical Acquisition Premia' describe the chart, not the takeaway (e.g. 'Panther trades 15% below peer median' or 'Premium falls within 12-41% market range')." }, "activistThesis": null, "pitchdeck": { "metadata": null, "profile": null }, "slides": [ { "page": 1, "type": "setup", "function": "front_matter", "imagePath": "https://imgproxy.kitesheet.com/zkpwtNnXUCT6TbPsx-JgSyEu7vtKNn1zqUD-Zu5ikbU/rs:fit:1200:1200:0/q:82/f:webp/czM6Ly9raXRlc2hlZXQvY29ycHVzL3NsaWRlcy9jMWY4ZTc0MzE4MmMwN2NkNGRkOWFhMGQ4MTY3MDg1NC9wMDAxLmpwZw", "rawType": "cover", "block": null, "metadata": { "slideType": "cover", "slideTypeCanon": { "name": "Cover", "slug": "cover", "status": "active", "canonId": "019de52d-05f2-729d-9f93-e0504f0a2410", "version": 1, "description": null }, "function": "front_matter", "functionCanon": { "name": "Front matter", "slug": "front_matter", "status": "active", "canonId": "019de52d-133d-73f0-9e26-201eda96b098", "version": 1, "description": null }, "density": "sparse", "densityScore": 14, "componentCount": 4, "textChars": 133, "nDataPoints": 0, "notes": null, "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:15.902+00", "seconds": 6.051, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/1", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-1", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.155, "w": 0.109, "x": 0.045, "y": 0.073 }, "kind": "image", "text": "Goldman Sachs", "attrs": null, "canon": { "kind": { "name": "Image", "slug": "image", "status": "active", "canonId": "019de52c-f978-701f-a720-51d029d769e7", "version": 1, "description": "Photo, illustration, screenshot or icon." }, "tool": null, "subkind": { "name": "Logo", "slug": "logo", "status": "active", "canonId": "019de52c-fdaf-743d-94c4-d7c6a0e55302", "version": 1, "description": null }, "framework": null }, "subkind": "logo", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.902+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "eea8f08f-77c5-4822-9567-811970270ea9", "parentComponentId": null }, { "bbox": { "h": 0.161, "w": 0.365, "x": 0.132, "y": 0.519 }, "kind": "paragraph", "text": "Presentation to the Board of Directors\nGoldman Sachs & Co. LLC\nJanuary 26, 2021", "attrs": null, "canon": { "kind": { "name": "Paragraph", "slug": "paragraph", "status": "active", "canonId": "5f2affc0-941d-4d07-959d-4bfc1930cea4", "version": 1, "description": "Single prose block in the body of a slide." }, "tool": null, "subkind": { "name": "Paragraph", "slug": "paragraph", "status": "active", "canonId": "019de52c-fb80-75af-aa5c-a7a4bfac2433", "version": 1, "description": null }, "framework": null }, "subkind": "paragraph", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.902+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "0b06399b-4edf-4b46-b9be-f7ff79bd0f48", "parentComponentId": null }, { "bbox": { "h": 0.043, "w": 0.235, "x": 0.132, "y": 0.404 }, "kind": "title", "text": "Project Jaguar", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.902+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "6fb969b6-273d-4d12-9ebb-ab86e348a54d", "parentComponentId": null }, { "bbox": { "h": 0.041, "w": 0.164, "x": 0.791, "y": 0.082 }, "kind": "title", "text": "INVESTMENT BANKING DIVISION", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Subtitle", "slug": "subtitle", "status": "active", "canonId": "019de52c-fb09-739d-900c-815b0d9ac526", "version": 1, "description": null }, "framework": null }, "subkind": "subtitle", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.902+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "dd8c9f67-c020-47b3-aa52-ea073bdcf554", "parentComponentId": null } ], "metrics": [], "tools": [ { "tool": { "name": "Slide recipe: Cover", "slug": "cover-slide", "status": "active", "bestFor": null, "canonId": "019df269-2a08-767d-9128-e7431e6fe8a3", "version": 1, "bodyDocId": "019df269-29e5-7738-b5fa-6892e5dc8e65", "description": "The first ten seconds. Build it deliberately.", "familyLabel": "slide-recipe", "categoryName": "Slide", "categorySlug": "slide" }, "agent": "designer", "layer": "slide", "agents": [ "designer" ], "matchId": "efdc7164-f089-43ba-9590-c33430fc2f86", "evidence": "Presentation to the Board of Directors", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.9, "extraction": { "at": "2026-07-17 03:31:32.125959+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 1, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null } ], "frameworks": [], "arcBeats": [], "loops": [], "thumbSrc": "https://imgproxy.kitesheet.com/NnwBmo-QWLhVieXE0V1RLrt5rqXgUEIAZEKKeDKoe2U/rs:fit:480:480:0/q:78/f:webp/czM6Ly9raXRlc2hlZXQvY29ycHVzL3NsaWRlcy9jMWY4ZTc0MzE4MmMwN2NkNGRkOWFhMGQ4MTY3MDg1NC9wMDAxLmpwZw", "imagePathAlt": "https://imgproxy.kitesheet.com/P5XnynJKv_yGtuniamxB7AyD_YpjrcJAs1s-lrOXq9Q/rs:fit:1200:1200:0/q:82/f:webp/czM6Ly9raXRlc2hlZXQvY29ycHVzL3NsaWRlcy9jMWY4ZTc0MzE4MmMwN2NkNGRkOWFhMGQ4MTY3MDg1NC9wMDAxLnBuZw", "thumbSrcAlt": "https://imgproxy.kitesheet.com/eXHkJl2J_Z3HjZ_6A34Y3NYaDHkeADvw9n3oaCo6u2o/rs:fit:480:480:0/q:78/f:webp/czM6Ly9raXRlc2hlZXQvY29ycHVzL3NsaWRlcy9jMWY4ZTc0MzE4MmMwN2NkNGRkOWFhMGQ4MTY3MDg1NC9wMDAxLnBuZw" }, { "page": 2, "type": "setup", "function": "other", "rawType": "disclaimer", "block": null, "metadata": { "slideType": "disclaimer", "slideTypeCanon": { "name": "Disclaimer", "slug": "disclaimer", "status": "active", "canonId": "019de52d-0801-727b-b98a-5ed095aeee78", "version": 1, "description": null }, "function": "other", "functionCanon": { "name": "Other (fallback)", "slug": "other", "status": "active", "canonId": "019de52d-15e1-75bc-99dc-07732380e2ce", "version": 1, "description": null }, "density": "sparse", "densityScore": 5, "componentCount": 2, "textChars": 92, "nDataPoints": 0, "notes": null, "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:13.869+00", "seconds": 3.834, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/2", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-2", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.715, "w": 0.912, "x": 0.044, "y": 0.213 }, "kind": "disclaimer", "text": "These materials have been prepared by Goldman Sachs & Co. LLC... [full legal text]", "attrs": null, "canon": { "kind": { "name": "Disclaimer", "slug": "disclaimer", "status": "active", "canonId": "91173477-d91f-4024-bbaf-d4f93e3f82dc", "version": 1, "description": "Legal/cautionary text that occupies most of the body of its slide." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:13.869+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "fc8ec4c1-240b-4f69-a2a5-1a7226260615", "parentComponentId": null }, { "bbox": { "h": 0.035, "w": 0.165, "x": 0.132, "y": 0.078 }, "kind": "title", "text": "Disclaimer", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:13.869+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "8047d482-ef28-4fa9-b8d1-26fe109a1bfb", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [], "arcBeats": [], "loops": [], "locked": true }, { "page": 3, "type": "setup", "function": "front_matter", "rawType": "table_of_contents", "block": null, "metadata": { "slideType": "table_of_contents", "slideTypeCanon": { "name": "Table of contents", "slug": "table_of_contents", "status": "active", "canonId": "019de52d-0643-721b-9b85-69676bb85cf8", "version": 1, "description": null }, "function": "front_matter", "functionCanon": { "name": "Front matter", "slug": "front_matter", "status": "active", "canonId": "019de52d-133d-73f0-9e26-201eda96b098", "version": 1, "description": null }, "density": "sparse", "densityScore": 6, "componentCount": 2, "textChars": 130, "nDataPoints": 0, "notes": null, "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:14.237+00", "seconds": 4.167, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/3", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-3", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.185, "w": 0.295, "x": 0.135, "y": 0.238 }, "kind": "list", "text": "I. Transaction Overview\nII. Panther Financial Analysis\nAppendix A: WACC Analysis\nAppendix B: Supporting Materials", "attrs": null, "canon": { "kind": { "name": "List", "slug": "list", "status": "active", "canonId": "019de52c-f94b-779b-a53b-fd4904a5f4d2", "version": 1, "description": "Bullet or numbered list." }, "tool": null, "subkind": { "name": "Numbered list", "slug": "numbered", "status": "active", "canonId": "019de52c-fcc0-7718-a284-a4250c805df2", "version": 1, "description": null }, "framework": null }, "subkind": "numbered", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.237+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "4b83efe6-ec20-47ff-af97-414dd4912896", "parentComponentId": null }, { "bbox": { "h": 0.035, "w": 0.235, "x": 0.132, "y": 0.078 }, "kind": "title", "text": "Table of Contents", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.237+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "bc156bb3-218c-47f2-8789-7ed9b7a69ed5", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [], "arcBeats": [], "loops": [], "locked": true }, { "page": 4, "type": "setup", "function": "transition", "rawType": "section_divider", "block": null, "metadata": { "slideType": "section_divider", "slideTypeCanon": { "name": "Section divider", "slug": "section_divider", "status": "active", "canonId": "019de52d-066a-7402-9554-6ae504999041", "version": 1, "description": null }, "function": "transition", "functionCanon": { "name": "Transition", "slug": "transition", "status": "active", "canonId": "019de52d-1365-7149-92aa-66df859e75fd", "version": 1, "description": null }, "density": "sparse", "densityScore": 7, "componentCount": 3, "textChars": 63, "nDataPoints": 0, "notes": null, "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:15.042+00", "seconds": 4.868, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/4", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-4", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.156, "w": 0.109, "x": 0.045, "y": 0.073 }, "kind": "image", "text": "Goldman Sachs", "attrs": null, "canon": { "kind": { "name": "Image", "slug": "image", "status": "active", "canonId": "019de52c-f978-701f-a720-51d029d769e7", "version": 1, "description": "Photo, illustration, screenshot or icon." }, "tool": null, "subkind": { "name": "Logo", "slug": "logo", "status": "active", "canonId": "019de52c-fdaf-743d-94c4-d7c6a0e55302", "version": 1, "description": null }, "framework": null }, "subkind": "logo", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.042+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "abdee9cd-16b5-4b19-bf3e-118f567ec616", "parentComponentId": null }, { "bbox": { "h": 0.03, "w": 0.297, "x": 0.131, "y": 0.375 }, "kind": "title", "text": "I. Transaction Overview", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.042+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "e218fe11-b00e-4aeb-a5e7-b2eadc4b1aed", "parentComponentId": null }, { "bbox": { "h": 0.022, "w": 0.164, "x": 0.791, "y": 0.083 }, "kind": "title", "text": "INVESTMENT BANKING DIVISION", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Subtitle", "slug": "subtitle", "status": "active", "canonId": "019de52c-fb09-739d-900c-815b0d9ac526", "version": 1, "description": null }, "framework": null }, "subkind": "subtitle", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.042+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "23f43994-4799-43d6-aa8c-f825618c9a54", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [], "arcBeats": [ { "to": 5, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null }, "from": 4, "name": "Situation & Context", "beatId": "b8296542-9689-43f8-8eb5-1777def6f586", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Situation & Context", "slug": "consultants-gambit-situation-context", "status": "active", "canonId": "019dd9b8-05ae-741b-992d-65ee83c639b3", "version": 1, "description": null }, "evidence": "Slides provide an overview of the transaction and summary of terms.", "position": 0, "isPrimaryArc": true, "parentBeatType": { "name": "Setup", "slug": "setup", "status": "active", "canonId": "019dd9b8-020e-7505-af9b-d9b9a4679bcc", "version": 1, "description": "Where the deck grounds the reader before doing anything else. Almost every arc opens here." }, "alignedBlockIds": null, "matchConfidence": 0.8 } ], "loops": [], "locked": true }, { "page": 5, "type": "analysis", "title": "Goldman Sachs investment banking slide showing deal valuation metrics.", "function": "summarize", "rawType": "data_table", "block": null, "metadata": { "slideType": "data_table", "slideTypeCanon": { "name": "Data table", "slug": "data_table", "status": "active", "canonId": "019de52d-0bbd-71b9-9918-417f904abbf8", "version": 1, "description": null }, "function": "summarize", "functionCanon": { "name": "Summarize", "slug": "summarize", "status": "active", "canonId": "019de52d-1541-704f-b86f-bf7b75056373", "version": 1, "description": null }, "density": "dense", "densityScore": 53, "componentCount": 4, "textChars": 1219, "nDataPoints": 28, "notes": "Goldman Sachs investment banking slide showing deal valuation metrics.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:13.942+00", "seconds": 3.524, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/5", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-5", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.1, "w": 0.92, "x": 0.04, "y": 0.84 }, "kind": "disclaimer", "text": "Source: Bloomberg, Company filings, Panther Management Projections per Panther Management; market data as of 25-Jan-2021. 1 Assumes Panther diluted shares outstanding using the Treasury Stock Method as of 25-Jan-2021 based on 161.0mm basic shares, 0.1mm options (weighted-average strike price: $14.20), 2.1mm RSUs and 2.2mm PSUs per Panther Management. 2 Latest Panther balance sheet as of 01-Jan-2021 per Panther Management. 3 Panther Adj. EBITDA includes NGEN-SMIT and adds back stock based compensation expense. 4 Panther Adj. EBITDA excludes NGEN-SMIT and is burdened by stock based compensation expense.", "attrs": null, "canon": { "kind": { "name": "Disclaimer", "slug": "disclaimer", "status": "active", "canonId": "91173477-d91f-4024-bbaf-d4f93e3f82dc", "version": 1, "description": "Legal/cautionary text that occupies most of the body of its slide." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:13.942+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "bf397e7a-bf6e-4cac-8ddf-3e8e5e1e26b9", "parentComponentId": null }, { "bbox": { "h": 0.15, "w": 0.72, "x": 0.14, "y": 0.66 }, "kind": "table", "text": "EV / EBITDA (Management) Management FY 2021E $724 9.7x FY 2022E 626 11.3; Burdened by SBC Expense and Excludes NGEN FY 2021E $578 12.2x FY 2022E 579 12.2", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:13.942+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "056f0c0c-dcb2-4353-acfc-ec11bb2a1c0a", "parentComponentId": null }, { "bbox": { "h": 0.42, "w": 0.72, "x": 0.14, "y": 0.22 }, "kind": "table", "text": "Implied Offer Price Per Share $29.35; Value of Cash Consideration per Share $29.35; Implied Premium of Implied Value to: Undisturbed Panther Share Price (06-Nov-2020) $19.60 49.7%; 30-Day VWAP $24.71 18.8%; 60-Day VWAP $23.10 27.1%; 90-Day VWAP $21.68 35.4%; Median Analyst Price Target $25.50 15.1%; Panther Fully Diluted Shares Outstanding 165.4; Panther Equity Value $4,853; (+) Net Debt $2,192; Panther Enterprise Value $7,046", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:13.942+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "58cfd15a-a979-4f4f-9a69-2c4917447093", "parentComponentId": null }, { "bbox": { "h": 0.04, "w": 0.45, "x": 0.13, "y": 0.07 }, "kind": "title", "text": "Summary of Transaction Terms", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:13.942+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "24a39ddc-a4c3-42d4-8f99-dffee37bdb34", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [], "arcBeats": [ { "to": 5, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null }, "from": 4, "name": "Situation & Context", "beatId": "b8296542-9689-43f8-8eb5-1777def6f586", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Situation & Context", "slug": "consultants-gambit-situation-context", "status": "active", "canonId": "019dd9b8-05ae-741b-992d-65ee83c639b3", "version": 1, "description": null }, "evidence": "Slides provide an overview of the transaction and summary of terms.", "position": 0, "isPrimaryArc": true, "parentBeatType": { "name": "Setup", "slug": "setup", "status": "active", "canonId": "019dd9b8-020e-7505-af9b-d9b9a4679bcc", "version": 1, "description": "Where the deck grounds the reader before doing anything else. Almost every arc opens here." }, "alignedBlockIds": null, "matchConfidence": 0.8 } ], "loops": [], "locked": true }, { "page": 6, "type": "setup", "function": "transition", "rawType": "section_divider", "block": null, "metadata": { "slideType": "section_divider", "slideTypeCanon": { "name": "Section divider", "slug": "section_divider", "status": "active", "canonId": "019de52d-066a-7402-9554-6ae504999041", "version": 1, "description": null }, "function": "transition", "functionCanon": { "name": "Transition", "slug": "transition", "status": "active", "canonId": "019de52d-1365-7149-92aa-66df859e75fd", "version": 1, "description": null }, "density": "sparse", "densityScore": 1, "componentCount": 1, "textChars": 30, "nDataPoints": 0, "notes": null, "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:12.252+00", "seconds": 1.614, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/6", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-6", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.03, "w": 0.31, "x": 0.133, "y": 0.375 }, "kind": "title", "text": "II. Panther Financial Analysis", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:12.252+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "aec1a2ab-b8c6-4a71-936d-5894c9e80910", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [], "arcBeats": [ { "to": 7, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null }, "from": 6, "name": "consultants-gambit-problem-complication", "beatId": "10a034d1-4b2c-4d44-b8df-7b1f08b3c9c3", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Problem & Complication", "slug": "consultants-gambit-problem-complication", "status": "active", "canonId": "019dd9b8-064a-777f-a374-e9a8c43dedd4", "version": 1, "description": null }, "evidence": "Financial analysis and projections for Panther.", "position": 1, "isPrimaryArc": true, "parentBeatType": { "name": "Complication", "slug": "complication", "status": "active", "canonId": "019dd9b8-0275-7709-b2d6-4f77c3fc7579", "version": 1, "description": "The point in the narrative where the audience should feel discomfort. Required for argumentative arcs." }, "alignedBlockIds": null, "matchConfidence": 0.8 } ], "loops": [], "locked": true }, { "page": 7, "type": "analysis", "title": "Includes projections both including and excluding NGEN contract impacts.", "function": "analyze_data", "rawType": "financial_analysis", "block": null, "metadata": { "slideType": "financial_analysis", "slideTypeCanon": { "name": "Financial analysis", "slug": "financial_analysis", "status": "active", "canonId": "019de52d-0b45-709c-bfcc-0cf83dd00f13", "version": 1, "description": null }, "function": "analyze_data", "functionCanon": { "name": "Analyze data", "slug": "analyze_data", "status": "active", "canonId": "019de52d-1590-7413-8c82-cc218cff40b4", "version": 1, "description": null }, "density": "balanced", "densityScore": 34, "componentCount": 4, "textChars": 375, "nDataPoints": 48, "notes": "Includes projections both including and excluding NGEN contract impacts.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:13.47+00", "seconds": 2.75, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/7", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-7", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.25, "w": 0.75, "x": 0.15, "y": 0.25 }, "kind": "chart", "text": "Revenue projections from FY19A to FY26E", "attrs": null, "canon": { "kind": { "name": "Chart", "slug": "chart", "status": "active", "canonId": "019de52c-f9a0-76ef-adc6-0b859109d1f8", "version": 1, "description": "Quantitative chart." }, "tool": null, "subkind": { "name": "Vertical bar chart", "slug": "bar-vertical", "status": "active", "canonId": "019de52c-fe9d-70f2-b3b7-a9ae294f5917", "version": 1, "description": null }, "framework": null }, "subkind": "bar-vertical", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:13.47+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "342ed95e-e9a6-48fd-a1b7-68e43d031e48", "parentComponentId": null }, { "bbox": { "h": 0.25, "w": 0.75, "x": 0.15, "y": 0.55 }, "kind": "chart", "text": "Adj. EBITDA projections from FY19A to FY26E", "attrs": null, "canon": { "kind": { "name": "Chart", "slug": "chart", "status": "active", "canonId": "019de52c-f9a0-76ef-adc6-0b859109d1f8", "version": 1, "description": "Quantitative chart." }, "tool": null, "subkind": { "name": "Vertical bar chart", "slug": "bar-vertical", "status": "active", "canonId": "019de52c-fe9d-70f2-b3b7-a9ae294f5917", "version": 1, "description": null }, "framework": null }, "subkind": "bar-vertical", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:13.47+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "44feefac-8f8c-419d-93e5-59435f41b615", "parentComponentId": null }, { "bbox": { "h": 0.05, "w": 0.9, "x": 0.05, "y": 0.88 }, "kind": "source-note", "text": "Source: Panther Management Projections per Panther Management. 1 Panther Adj. EBITDA adds back stock based compensation expense. 2 EBITDA excluding NGEN and burdened by stock based compensation expense is inclusive of stock based compensation attributable to NGEN.", "attrs": null, "canon": { "kind": { "name": "Source note", "slug": "source-note", "status": "active", "canonId": "23484952-494b-4a5e-b1ad-550d0d70e948", "version": 1, "description": "Attribution / source / caveat placed at the slide footer. Numbered footnotes use attrs.numbered." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:13.47+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "501df0a6-3a60-47f1-bb2a-c31396a56922", "parentComponentId": null }, { "bbox": { "h": 0.05, "w": 0.5, "x": 0.13, "y": 0.07 }, "kind": "title", "text": "Panther Financial Projections", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:13.47+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "42978a17-e612-42c6-bea3-057c83b1c9a8", "parentComponentId": null } ], "metrics": [], "tools": [ { "tool": { "name": "Waterfall chart", "slug": "waterfall-chart", "status": "active", "bestFor": null, "canonId": "e2799da3-725f-44a9-a093-570f1f388e64", "version": 1, "bodyDocId": null, "description": null, "familyLabel": null, "categoryName": null, "categorySlug": null }, "agent": null, "layer": "slide", "agents": null, "matchId": "a1afc984-1837-424e-8628-941ad064a5d0", "evidence": "chart/bar-vertical: Adj. EBITDA projections from FY19A to FY26E", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.7, "extraction": { "at": "2026-07-17 03:31:32.907384+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 7, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null } ], "frameworks": [], "arcBeats": [ { "to": 7, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null }, "from": 6, "name": "consultants-gambit-problem-complication", "beatId": "10a034d1-4b2c-4d44-b8df-7b1f08b3c9c3", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Problem & Complication", "slug": "consultants-gambit-problem-complication", "status": "active", "canonId": "019dd9b8-064a-777f-a374-e9a8c43dedd4", "version": 1, "description": null }, "evidence": "Financial analysis and projections for Panther.", "position": 1, "isPrimaryArc": true, "parentBeatType": { "name": "Complication", "slug": "complication", "status": "active", "canonId": "019dd9b8-0275-7709-b2d6-4f77c3fc7579", "version": 1, "description": "The point in the narrative where the audience should feel discomfort. Required for argumentative arcs." }, "alignedBlockIds": null, "matchConfidence": 0.8 } ], "loops": [], "locked": true }, { "page": 8, "type": "analysis", "title": "Includes a 'football field' chart showing valuation ranges.", "function": "quantify_impact", "rawType": "financial_analysis", "block": null, "metadata": { "slideType": "financial_analysis", "slideTypeCanon": { "name": "Financial analysis", "slug": "financial_analysis", "status": "active", "canonId": "019de52d-0b45-709c-bfcc-0cf83dd00f13", "version": 1, "description": null }, "function": "quantify_impact", "functionCanon": { "name": "Quantify impact", "slug": "quantify_impact", "status": "active", "canonId": "019de52d-1630-720d-b57d-fa7f76bebd8d", "version": 1, "description": null }, "density": "dense", "densityScore": 54, "componentCount": 5, "textChars": 809, "nDataPoints": 28, "notes": "Includes a 'football field' chart showing valuation ranges.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:14.516+00", "seconds": 3.765, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/8", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-8", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.6, "w": 0.15, "x": 0.78, "y": 0.25 }, "kind": "chart", "text": "Football field chart showing valuation ranges for each methodology.", "attrs": null, "canon": { "kind": { "name": "Chart", "slug": "chart", "status": "active", "canonId": "019de52c-f9a0-76ef-adc6-0b859109d1f8", "version": 1, "description": "Quantitative chart." }, "tool": null, "subkind": { "name": "Horizontal bar chart", "slug": "bar-horizontal", "status": "active", "canonId": "019de52c-fec4-7221-986b-1cb5f5e84b1f", "version": 1, "description": null }, "framework": null }, "subkind": "bar-horizontal", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.516+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "b1dc1418-d8bf-4399-a2b0-267dc0ef3070", "parentComponentId": null }, { "bbox": { "h": 0.08, "w": 0.9, "x": 0.05, "y": 0.87 }, "kind": "disclaimer", "text": "Source: Company filings, Bloomberg, Panther Management Projections per Panther Management; market data as of 25-Jan-2021. Note: FCFs discounted assuming mid-year convention. Figures discounted to 01-Jan-2021. Panther diluted shares assumes 161.0mm basic shares, 0.1mm options (weighted-average strike price: $14.20), 2.1mm RSUs and 2.2mm PSUs as per Panther Management. Panther undisturbed share price of $19.60 as of 06-Nov-2020. 1 Panther Adj. EBITDA excludes NGEN-SMIT and burdened by stock based compensation expense. 2 Assumes M&A premia applied to undisturbed share price of $19.60.", "attrs": null, "canon": { "kind": { "name": "Disclaimer", "slug": "disclaimer", "status": "active", "canonId": "91173477-d91f-4024-bbaf-d4f93e3f82dc", "version": 1, "description": "Legal/cautionary text that occupies most of the body of its slide." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.516+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "77e544bd-fa78-4c4c-a988-bd170433b74b", "parentComponentId": null }, { "bbox": { "h": 0.03, "w": 0.1, "x": 0.85, "y": 0.86 }, "kind": "metric", "text": "Offer Price: $29.35", "attrs": null, "canon": { "kind": { "name": "Metric", "slug": "metric", "status": "active", "canonId": "019de52c-f923-73bf-8081-d0b1a8c5264d", "version": 1, "description": "Big-number or KPI value." }, "tool": null, "subkind": { "name": "Big number", "slug": "big-number", "status": "active", "canonId": "019de52c-fc70-70c8-b965-0584548a9204", "version": 1, "description": null }, "framework": null }, "subkind": "big-number", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.516+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "7da100cd-aaa4-4ec8-abc1-1dd9431f7f7e", "parentComponentId": null }, { "bbox": { "h": 0.6, "w": 0.9, "x": 0.05, "y": 0.245 }, "kind": "table", "text": "Valuation table with methodologies, key assumptions, and price ranges.", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Valuation table", "slug": "valuation", "status": "active", "canonId": "019de52d-034c-74ed-b5c8-22b5e6ac196d", "version": 1, "description": null }, "framework": null }, "subkind": "valuation", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.516+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "a62803e0-cfd9-4d9b-ac23-47afc9e748c2", "parentComponentId": null }, { "bbox": { "h": 0.05, "w": 0.55, "x": 0.13, "y": 0.07 }, "kind": "title", "text": "Illustrative Financial Analyses of Panther Management Projections", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.516+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "2828e1f4-35e7-4354-8dfd-58f5bdaf016a", "parentComponentId": null } ], "metrics": [], "tools": [ { "tool": { "name": "Valuation: DCF", "slug": "dcf", "status": "active", "bestFor": null, "canonId": "019df269-2031-7273-9014-0c70beb91e11", "version": 1, "bodyDocId": "019df269-200e-76ea-8883-6ee35d39c836", "description": "You project free cash flows over an explicit forecast period (typically", "familyLabel": "valuation-move", "categoryName": "Analysis", "categorySlug": "analysis" }, "agent": "architect", "layer": "slide", "agents": [ "architect" ], "matchId": "73ae2ade-7baa-4e99-b8b1-aea3ff282383", "evidence": "table/valuation: Valuation table with methodologies, key assumptions, and price ranges.", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.7, "extraction": { "at": "2026-07-17 03:31:32.974704+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 8, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null }, { "tool": { "name": "Valuation: Precedent transactions", "slug": "precedent-transactions", "status": "active", "bestFor": null, "canonId": "019df269-22b0-70fc-b5b7-8d6ee69c15dd", "version": 1, "bodyDocId": "019df22a-9e2b-7165-a5f9-f94a9758ce38", "description": "You apply multiples derived from comparable historical M&A transactions", "familyLabel": "valuation-move", "categoryName": "Analysis", "categorySlug": "analysis" }, "agent": "architect", "layer": "slide", "agents": [ "architect" ], "matchId": "9c579990-7bb6-40e6-8b5f-a50535fbfcb9", "evidence": "chart/bar-horizontal: Football field chart showing valuation ranges for each methodology.", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.5, "extraction": { "at": "2026-07-17 03:31:33.007488+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 8, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null } ], "frameworks": [ { "matchId": "fea10237-0453-4b3c-8e84-d508ba17c04d", "evidence": "Visual representation of valuation ranges across multiple methodologies.", "framework": null, "confidence": 1, "extraction": { "at": "2026-05-02 13:53:14.516+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 8, "frameworkName": "football-field-chart" } ], "arcBeats": [ { "to": 10, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null }, "from": 8, "name": "consultants-gambit-evidence-proof", "beatId": "cb791b34-2c94-42a8-8ec3-42be97384da1", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Evidence & Proof", "slug": "consultants-gambit-evidence-proof", "status": "active", "canonId": "019dd9b8-07b1-7688-8e1e-7637fec3802a", "version": 1, "description": null }, "evidence": "Illustrative financial analyses, including DCF and sensitivity analyses.", "position": 2, "isPrimaryArc": true, "parentBeatType": { "name": "Evidence", "slug": "evidence", "status": "active", "canonId": "019dd9b8-03f9-772a-b84a-4f07b415b77a", "version": 1, "description": "A dedicated proof beat exists in only ~4 arcs (Gambit, Sequoia, AIDA, Monroes). Other arcs embed evidence inline within development." }, "alignedBlockIds": null, "matchConfidence": 0.8 } ], "loops": [], "locked": true }, { "page": 9, "type": "analysis", "title": "Includes projections for revenue, EBITDA, EBIT, NOPAT, and adjustments for D&A, Capex, NWC, and other cash items.", "function": "analyze_data", "rawType": "revenue_buildup", "block": null, "metadata": { "slideType": "revenue_buildup", "slideTypeCanon": { "name": "Revenue buildup", "slug": "revenue_buildup", "status": "active", "canonId": "019de52d-0acd-70b8-a81d-62d89840409b", "version": 1, "description": null }, "function": "analyze_data", "functionCanon": { "name": "Analyze data", "slug": "analyze_data", "status": "active", "canonId": "019de52d-1590-7413-8c82-cc218cff40b4", "version": 1, "description": null }, "density": "balanced", "densityScore": 34, "componentCount": 3, "textChars": 475, "nDataPoints": 112, "notes": "Includes projections for revenue, EBITDA, EBIT, NOPAT, and adjustments for D&A, Capex, NWC, and other cash items.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:14.768+00", "seconds": 3.511, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/9", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-9", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.05, "w": 0.6, "x": 0.04, "y": 0.88 }, "kind": "source-note", "text": "Source: Bloomberg, Company filings, Panther Management Projections per Panther Management; market data as of 25-Jan-2021. Note: FYE 31-Mar. 1 Burdened by stock based compensation expense. 2 Includes pension contributions and payments for outsourcing contracts.", "attrs": null, "canon": { "kind": { "name": "Source note", "slug": "source-note", "status": "active", "canonId": "23484952-494b-4a5e-b1ad-550d0d70e948", "version": 1, "description": "Attribution / source / caveat placed at the slide footer. Numbered footnotes use attrs.numbered." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.768+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "a61bcde7-1d06-449e-a337-5792851fda2f", "parentComponentId": null }, { "bbox": { "h": 0.65, "w": 0.92, "x": 0.04, "y": 0.23 }, "kind": "table", "text": "Financial projection table with columns for FY 2021-2026 and Terminal year, and rows for Revenue, EBITDA, EBIT, Tax, NOPAT, and FCF adjustments.", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.768+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "37a5d756-1cec-4199-a525-ebca9ae68991", "parentComponentId": null }, { "bbox": { "h": 0.06, "w": 0.45, "x": 0.13, "y": 0.07 }, "kind": "title", "text": "Panther Free Cash Flow Build (US$ in millions, except otherwise stated)", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.768+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "b47e53c9-0ecd-46b1-a657-ee10f4aa2d56", "parentComponentId": null } ], "metrics": [], "tools": [ { "tool": { "name": "Waterfall chart", "slug": "waterfall-chart", "status": "active", "bestFor": null, "canonId": "e2799da3-725f-44a9-a093-570f1f388e64", "version": 1, "bodyDocId": null, "description": null, "familyLabel": null, "categoryName": null, "categorySlug": null }, "agent": null, "layer": "slide", "agents": null, "matchId": "bd0c33f2-b704-470b-baca-cc448076bc54", "evidence": "table/data: Financial projection table with columns for FY 2021-2026 and Terminal year, and rows for Revenue, EBITDA, EBIT, Tax, NOPAT, and FCF adjustments.", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.7, "extraction": { "at": "2026-07-17 03:31:33.077308+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 9, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null } ], "frameworks": [], "arcBeats": [ { "to": 10, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null }, "from": 8, "name": "consultants-gambit-evidence-proof", "beatId": "cb791b34-2c94-42a8-8ec3-42be97384da1", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Evidence & Proof", "slug": "consultants-gambit-evidence-proof", "status": "active", "canonId": "019dd9b8-07b1-7688-8e1e-7637fec3802a", "version": 1, "description": null }, "evidence": "Illustrative financial analyses, including DCF and sensitivity analyses.", "position": 2, "isPrimaryArc": true, "parentBeatType": { "name": "Evidence", "slug": "evidence", "status": "active", "canonId": "019dd9b8-03f9-772a-b84a-4f07b415b77a", "version": 1, "description": "A dedicated proof beat exists in only ~4 arcs (Gambit, Sequoia, AIDA, Monroes). Other arcs embed evidence inline within development." }, "alignedBlockIds": null, "matchConfidence": 0.8 } ], "loops": [], "locked": true }, { "page": 10, "type": "resolution", "title": "The slide uses a standard sensitivity table format common in investment banking valuation models.", "function": "quantify_impact", "rawType": "sensitivity_analysis", "block": null, "metadata": { "slideType": "sensitivity_analysis", "slideTypeCanon": { "name": "Sensitivity analysis", "slug": "sensitivity_analysis", "status": "active", "canonId": "019de52d-0e3e-71aa-afde-42c88c3adc5f", "version": 1, "description": null }, "function": "quantify_impact", "functionCanon": { "name": "Quantify impact", "slug": "quantify_impact", "status": "active", "canonId": "019de52d-1630-720d-b57d-fa7f76bebd8d", "version": 1, "description": null }, "density": "dense", "densityScore": 58, "componentCount": 6, "textChars": 678, "nDataPoints": 18, "notes": "The slide uses a standard sensitivity table format common in investment banking valuation models.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:19.385+00", "seconds": 8.013, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/10", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-10", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.05, "w": 0.95, "x": 0.04, "y": 0.9 }, "kind": "disclaimer", "text": "Note: FYE 31-Mar. Valuation date of 01-Jan-2021. Implied equity value per share based on fully diluted shares outstanding as of 01-Jan-2021. Panther diluted shares assumes 161.0mm basic shares, 0.1mm options (weighted-average strike price: $14.20), 2.1mm RSUs and 2.2mm PSUs per Panther Management. Panther tax assets per Panther Management.", "attrs": null, "canon": { "kind": { "name": "Disclaimer", "slug": "disclaimer", "status": "active", "canonId": "91173477-d91f-4024-bbaf-d4f93e3f82dc", "version": 1, "description": "Legal/cautionary text that occupies most of the body of its slide." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:19.385+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "b8c455b1-af2a-4ad7-b2c2-c4a279069c86", "parentComponentId": null }, { "bbox": { "h": 0.02, "w": 0.9, "x": 0.04, "y": 0.88 }, "kind": "source-note", "text": "Source: Bloomberg, Company filings, Panther Management Projections per Panther Management; market data as of 25-Jan-2021", "attrs": null, "canon": { "kind": { "name": "Source note", "slug": "source-note", "status": "active", "canonId": "23484952-494b-4a5e-b1ad-550d0d70e948", "version": 1, "description": "Attribution / source / caveat placed at the slide footer. Numbered footnotes use attrs.numbered." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:19.385+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "1c30d86d-f167-4240-bfc1-04f150edaae4", "parentComponentId": null }, { "bbox": { "h": 0.04, "w": 0.4, "x": 0.13, "y": 0.12 }, "kind": "subtitle", "text": "Based on Management Projections (US$ in millions, except otherwise stated)", "attrs": null, "canon": { "kind": { "name": "Subtitle", "slug": "subtitle", "status": "active", "canonId": "82d821ee-2793-42e7-8f16-c6131385a3ce", "version": 1, "description": "Header-zone supporting text near the title (= ex body.description with bbox)." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:19.385+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "a1e2c5e8-8804-46e1-96af-79b163f6cd26", "parentComponentId": null }, { "bbox": { "h": 0.35, "w": 0.38, "x": 0.11, "y": 0.35 }, "kind": "table", "text": "Sensitivity table for Implied Share Price", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:19.385+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "4f91d738-ce6e-4e3f-bccd-23208dc976e4", "parentComponentId": null }, { "bbox": { "h": 0.35, "w": 0.38, "x": 0.55, "y": 0.35 }, "kind": "table", "text": "Sensitivity table for Implied Terminal Value as % of EV", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:19.385+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "5e3248a2-cd1d-4791-b939-66047995ca76", "parentComponentId": null }, { "bbox": { "h": 0.04, "w": 0.6, "x": 0.13, "y": 0.07 }, "kind": "title", "text": "Illustrative Panther DCF Analysis Sensitivities", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:19.385+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "ca7bc8f4-a6a5-4228-a7cb-5bc803be3703", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [ { "matchId": "de255f81-f430-42cf-87f7-4fa1f30e3df5", "evidence": "The slide presents two tables showing how output variables (share price, terminal value) change based on input variables (WACC, exit multiple).", "framework": null, "confidence": 1, "extraction": { "at": "2026-05-02 13:53:19.385+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 10, "frameworkName": "sensitivity-analysis" } ], "arcBeats": [ { "to": 10, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null }, "from": 8, "name": "consultants-gambit-evidence-proof", "beatId": "cb791b34-2c94-42a8-8ec3-42be97384da1", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Evidence & Proof", "slug": "consultants-gambit-evidence-proof", "status": "active", "canonId": "019dd9b8-07b1-7688-8e1e-7637fec3802a", "version": 1, "description": null }, "evidence": "Illustrative financial analyses, including DCF and sensitivity analyses.", "position": 2, "isPrimaryArc": true, "parentBeatType": { "name": "Evidence", "slug": "evidence", "status": "active", "canonId": "019dd9b8-03f9-772a-b84a-4f07b415b77a", "version": 1, "description": "A dedicated proof beat exists in only ~4 arcs (Gambit, Sequoia, AIDA, Monroes). Other arcs embed evidence inline within development." }, "alignedBlockIds": null, "matchConfidence": 0.8 } ], "loops": [], "locked": true }, { "page": 11, "type": "setup", "title": "Includes a callout box detailing the 'undisturbed date' (6-Nov-2020) and current multiples including/excluding NGEN-SMIT.", "function": "compare_peers", "rawType": "peer_benchmark", "block": null, "metadata": { "slideType": "peer_benchmark", "slideTypeCanon": { "name": "Peer benchmark", "slug": "peer_benchmark", "status": "active", "canonId": "019de52d-08f0-7158-a78d-d7b5331fefaf", "version": 1, "description": null }, "function": "compare_peers", "functionCanon": { "name": "Compare peers", "slug": "compare_peers", "status": "active", "canonId": "019de52d-1453-72ba-a367-9ba3d34c1630", "version": 1, "description": null }, "density": "dense", "densityScore": 52, "componentCount": 5, "textChars": 766, "nDataPoints": 15, "notes": "Includes a callout box detailing the 'undisturbed date' (6-Nov-2020) and current multiples including/excluding NGEN-SMIT.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:15.253+00", "seconds": 3.743, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/11", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-11", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.115, "w": 0.215, "x": 0.738, "y": 0.505 }, "kind": "callout", "text": "Panther multiples shown through to undisturbed date (6-Nov-2020). Current multiple (incl. NGEN): 9.6x. Current multiple (excl. NGEN): 11.5x", "attrs": null, "canon": { "kind": { "name": "Callout", "slug": "callout", "status": "active", "canonId": "019de52c-f8d3-761a-8953-7d37080de5e2", "version": 1, "description": "Highlighted callout box." }, "tool": null, "subkind": { "name": "Primary callout", "slug": "primary", "status": "active", "canonId": "019de52c-fbd1-70eb-a9ce-8997f8674c1d", "version": 1, "description": null }, "framework": null }, "subkind": "primary", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.253+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "9c1049c4-7eb7-4ae7-9fad-970b331bd9a6", "parentComponentId": null }, { "bbox": { "h": 0.18, "w": 0.75, "x": 0.132, "y": 0.715 }, "kind": "chart", "text": "Panther Multiple Premium / (Discount) to Government Services (LTM EV/EBITDA)", "attrs": null, "canon": { "kind": { "name": "Chart", "slug": "chart", "status": "active", "canonId": "019de52c-f9a0-76ef-adc6-0b859109d1f8", "version": 1, "description": "Quantitative chart." }, "tool": null, "subkind": { "name": "Vertical bar chart", "slug": "bar-vertical", "status": "active", "canonId": "019de52c-fe9d-70f2-b3b7-a9ae294f5917", "version": 1, "description": null }, "framework": null }, "subkind": "bar-vertical", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.253+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "41d76e22-064f-4fe8-bffd-862456352a24", "parentComponentId": null }, { "bbox": { "h": 0.45, "w": 0.75, "x": 0.132, "y": 0.2 }, "kind": "chart", "text": "Panther Multiple vs. Government Services Peers (LTM EV/EBITDA)", "attrs": null, "canon": { "kind": { "name": "Chart", "slug": "chart", "status": "active", "canonId": "019de52c-f9a0-76ef-adc6-0b859109d1f8", "version": 1, "description": "Quantitative chart." }, "tool": null, "subkind": { "name": "Line chart", "slug": "line", "status": "active", "canonId": "019de52c-ff62-778f-8f6c-a952ceae8677", "version": 1, "description": null }, "framework": null }, "subkind": "line", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.253+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "8e6e5bdf-8248-443f-9cd7-7f01136d4407", "parentComponentId": null }, { "bbox": { "h": 0.05, "w": 0.85, "x": 0.107, "y": 0.89 }, "kind": "source-note", "text": "Source: IBES median estimates; market data as of 25-Jan-2021. Note: Panther EBITDA projections burdened by stock based compensation expense. Enterprise Values include finance leases. 1 Undisturbed date of 06-Nov-2020. 2 Government Services peers include Booz Allen Hamilton, CACI International, Leidos, ManTech and SAIC. 3 Premium / (discount) shown between Panther (ex. NGEN-SMIT) vs. peers where relevant. Data shown through to undisturbed date (06-Nov-2020).", "attrs": null, "canon": { "kind": { "name": "Source note", "slug": "source-note", "status": "active", "canonId": "23484952-494b-4a5e-b1ad-550d0d70e948", "version": 1, "description": "Attribution / source / caveat placed at the slide footer. Numbered footnotes use attrs.numbered." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.253+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "cdb1bef8-4e23-4482-9bd5-cfacd40f0f16", "parentComponentId": null }, { "bbox": { "h": 0.042, "w": 0.496, "x": 0.132, "y": 0.078 }, "kind": "title", "text": "Historical Trading Multiples", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.253+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "e2ceeb59-7363-49ba-acdd-8cc889a4a9a4", "parentComponentId": null } ], "metrics": [], "tools": [ { "tool": { "name": "2x2 matrix", "slug": "matrix-2x2", "status": "active", "bestFor": null, "canonId": "019dd9e1-50ab-72d1-8afb-3ab0a38e32a8", "version": 1, "bodyDocId": null, "description": "BCG matrix, importance/urgency, any axes-and-quadrants frame.", "familyLabel": null, "categoryName": null, "categorySlug": null }, "agent": null, "layer": "slide", "agents": null, "matchId": "78b807f3-8446-49d2-b21d-40ee4613db56", "evidence": "chart/line: Panther Multiple vs. Government Services Peers (LTM EV/EBITDA)", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.5, "extraction": { "at": "2026-07-17 03:31:33.209417+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 11, "whyItWorks": null, "antipattern": null, "cardinality": "common", "narrativePurpose": null }, { "tool": { "name": "Slide recipe: the peer-gap chart", "slug": "peer-gap-chart-recipe", "status": "active", "bestFor": null, "canonId": "019df269-2b04-75bc-ad85-e0179264bdd7", "version": 1, "bodyDocId": "019df269-2ae1-771d-9cd1-193a2e25f21c", "description": "The single most-copied slide in activism. This is the exact layout, used", "familyLabel": "slide-recipe", "categoryName": "Slide", "categorySlug": "slide" }, "agent": "designer", "layer": "slide", "agents": [ "designer" ], "matchId": "3a9016af-fb8d-4d66-add1-85acd0281446", "evidence": "chart/bar-vertical: Panther Multiple Premium / (Discount) to Government Services (LTM EV/EBITDA)", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.7, "extraction": { "at": "2026-07-17 03:31:33.176384+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 11, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null } ], "frameworks": [], "arcBeats": [], "loops": [], "locked": true }, { "page": 12, "type": "analysis", "title": "The slide uses a standard valuation methodology for calculating the present value of future stock prices, incorporating dividends and varying EV/EBITDA multiple", "function": "analyze_data", "rawType": "financial_analysis", "block": null, "metadata": { "slideType": "financial_analysis", "slideTypeCanon": { "name": "Financial analysis", "slug": "financial_analysis", "status": "active", "canonId": "019de52d-0b45-709c-bfcc-0cf83dd00f13", "version": 1, "description": null }, "function": "analyze_data", "functionCanon": { "name": "Analyze data", "slug": "analyze_data", "status": "active", "canonId": "019de52d-1590-7413-8c82-cc218cff40b4", "version": 1, "description": null }, "density": "balanced", "densityScore": 49, "componentCount": 5, "textChars": 606, "nDataPoints": 60, "notes": "The slide uses a standard valuation methodology for calculating the present value of future stock prices, incorporating dividends and varying EV/EBITDA multiples.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:15.19+00", "seconds": 3.407, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/12", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-12", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.45, "w": 0.4, "x": 0.55, "y": 0.25 }, "kind": "chart", "text": "Line chart showing Implied PV of Future Stock Price across 2021E-2024E for 8.0x, 9.0x, and 10.0x Fwd EBITDA multiples.", "attrs": null, "canon": { "kind": { "name": "Chart", "slug": "chart", "status": "active", "canonId": "019de52c-f9a0-76ef-adc6-0b859109d1f8", "version": 1, "description": "Quantitative chart." }, "tool": null, "subkind": { "name": "Line chart", "slug": "line", "status": "active", "canonId": "019de52c-ff62-778f-8f6c-a952ceae8677", "version": 1, "description": null }, "framework": null }, "subkind": "line", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.19+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "491f8ab6-f7da-4e9c-b738-a2ed7d80a3db", "parentComponentId": null }, { "bbox": { "h": 0.08, "w": 0.9, "x": 0.05, "y": 0.87 }, "kind": "disclaimer", "text": "Source: Panther Management Projections per Panther Management, public filings; market data as of 25-Jan-2021. Note: Valuation date as of 01-Jan-2021...", "attrs": null, "canon": { "kind": { "name": "Disclaimer", "slug": "disclaimer", "status": "active", "canonId": "91173477-d91f-4024-bbaf-d4f93e3f82dc", "version": 1, "description": "Legal/cautionary text that occupies most of the body of its slide." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.19+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "a1dede0c-9333-418f-acb9-0732824d5070", "parentComponentId": null }, { "bbox": { "h": 0.25, "w": 0.5, "x": 0.05, "y": 0.55 }, "kind": "table", "text": "Sensitivity analysis tables for Future Share Price and PV of Future Share Price at 8.0x, 9.0x, and 10.0x multiples.", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.19+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "147ea34c-aa98-4a08-bb8c-8ba60546c9b4", "parentComponentId": null }, { "bbox": { "h": 0.4, "w": 0.5, "x": 0.05, "y": 0.22 }, "kind": "table", "text": "Present Value of Future Stock Price Analysis table showing FYE 2021E-2024E financials including EBITDA, Enterprise Value, Equity Value, and Share Price calculations.", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.19+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "bcedb047-40a1-4e6b-a374-9eee43ec1f58", "parentComponentId": null }, { "bbox": { "h": 0.05, "w": 0.6, "x": 0.13, "y": 0.07 }, "kind": "title", "text": "Illustrative Present Value of Future Stock Price Analysis", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.19+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "dca35341-6ee6-44a3-a091-81a6960477ba", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [], "arcBeats": [], "loops": [], "locked": true }, { "page": 13, "type": "setup", "title": "Includes an annotation for an undisturbed multiple on 06-Nov-2020.", "function": "compare_peers", "rawType": "peer_benchmark", "block": null, "metadata": { "slideType": "peer_benchmark", "slideTypeCanon": { "name": "Peer benchmark", "slug": "peer_benchmark", "status": "active", "canonId": "019de52d-08f0-7158-a78d-d7b5331fefaf", "version": 1, "description": null }, "function": "compare_peers", "functionCanon": { "name": "Compare peers", "slug": "compare_peers", "status": "active", "canonId": "019de52d-1453-72ba-a367-9ba3d34c1630", "version": 1, "description": null }, "density": "balanced", "densityScore": 49, "componentCount": 6, "textChars": 438, "nDataPoints": 14, "notes": "Includes an annotation for an undisturbed multiple on 06-Nov-2020.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:57.856+00", "seconds": 45.836, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/13", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-13", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.055, "w": 0.15, "x": 0.758, "y": 0.314 }, "kind": "callout", "text": "06-Nov-2020 Undisturbed Multiple: 9.1x", "attrs": null, "canon": { "kind": { "name": "Callout", "slug": "callout", "status": "active", "canonId": "019de52c-f8d3-761a-8953-7d37080de5e2", "version": 1, "description": "Highlighted callout box." }, "tool": null, "subkind": { "name": "Primary callout", "slug": "primary", "status": "active", "canonId": "019de52c-fbd1-70eb-a9ce-8997f8674c1d", "version": 1, "description": null }, "framework": null }, "subkind": "primary", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:57.856+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "4498fa9a-f55d-4074-97c1-53ead1ec8465", "parentComponentId": null }, { "bbox": { "h": 0.605, "w": 0.915, "x": 0.055, "y": 0.245 }, "kind": "chart", "text": "NTM EV / EBITDA line chart", "attrs": null, "canon": { "kind": { "name": "Chart", "slug": "chart", "status": "active", "canonId": "019de52c-f9a0-76ef-adc6-0b859109d1f8", "version": 1, "description": "Quantitative chart." }, "tool": null, "subkind": { "name": "Line chart", "slug": "line", "status": "active", "canonId": "019de52c-ff62-778f-8f6c-a952ceae8677", "version": 1, "description": null }, "framework": null }, "subkind": "line", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:57.856+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "7a4f7c32-4f47-400f-a348-71f6f9a47dd8", "parentComponentId": null }, { "bbox": { "h": 0.045, "w": 0.91, "x": 0.045, "y": 0.88 }, "kind": "source-note", "text": "Source: IBES median estimates as of 25-Jan-2021. Note: Panther EBITDA projections burdened by stock based compensation expense. Enterprise Values include finance leases. 1 Government Services peers include Booz Allen Hamilton, CACI International, Leidos, ManTech and SAIC.", "attrs": null, "canon": { "kind": { "name": "Source note", "slug": "source-note", "status": "active", "canonId": "23484952-494b-4a5e-b1ad-550d0d70e948", "version": 1, "description": "Attribution / source / caveat placed at the slide footer. Numbered footnotes use attrs.numbered." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:57.856+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "cdb9c8f3-7f20-4c69-bef2-af886a511715", "parentComponentId": null }, { "bbox": { "h": 0.075, "w": 0.375, "x": 0.105, "y": 0.265 }, "kind": "table", "text": "Average multiples table for Panther and Government Services", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:57.856+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "c1d6760f-10ee-4667-a1d2-a040fb0f3e14", "parentComponentId": null }, { "bbox": { "h": 0.038, "w": 0.496, "x": 0.132, "y": 0.078 }, "kind": "title", "text": "Historical Trading Multiples", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:57.856+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "b8697376-04c0-4edb-aa13-8593aa6eed3a", "parentComponentId": null }, { "bbox": { "h": 0.025, "w": 0.165, "x": 0.132, "y": 0.125 }, "kind": "title", "text": "NTM EV / EBITDA", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Subtitle", "slug": "subtitle", "status": "active", "canonId": "019de52c-fb09-739d-900c-815b0d9ac526", "version": 1, "description": null }, "framework": null }, "subkind": "subtitle", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:57.856+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "a11f92df-60d3-4c37-8c28-e2c7eed8b422", "parentComponentId": null } ], "metrics": [], "tools": [ { "tool": { "name": "2x2 matrix", "slug": "matrix-2x2", "status": "active", "bestFor": null, "canonId": "019dd9e1-50ab-72d1-8afb-3ab0a38e32a8", "version": 1, "bodyDocId": null, "description": "BCG matrix, importance/urgency, any axes-and-quadrants frame.", "familyLabel": null, "categoryName": null, "categorySlug": null }, "agent": null, "layer": "slide", "agents": null, "matchId": "d7bc288c-5c9d-4f05-bf46-1ab48f6b2f69", "evidence": "The table/data shows a comparison of multiples, which can be seen as a 2x2 matrix although not explicitly presented in a 2x2 format.", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.7, "extraction": { "at": "2026-07-16 23:33:10.346278+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 13, "whyItWorks": null, "antipattern": null, "cardinality": "common", "narrativePurpose": null } ], "frameworks": [], "arcBeats": [], "loops": [], "locked": true }, { "page": 14, "type": "setup", "title": "Includes a median line across the bar chart.", "function": "compare_peers", "rawType": "comparison_table", "block": null, "metadata": { "slideType": "comparison_table", "slideTypeCanon": { "name": "Comparison table", "slug": "comparison_table", "status": "active", "canonId": "019de52d-0a06-73f8-8813-fe022fab1de2", "version": 1, "description": null }, "function": "compare_peers", "functionCanon": { "name": "Compare peers", "slug": "compare_peers", "status": "active", "canonId": "019de52d-1453-72ba-a367-9ba3d34c1630", "version": 1, "description": null }, "density": "balanced", "densityScore": 41, "componentCount": 5, "textChars": 451, "nDataPoints": 12, "notes": "Includes a median line across the bar chart.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:19.088+00", "seconds": 6.902, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/14", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-14", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.35, "w": 0.75, "x": 0.13, "y": 0.25 }, "kind": "chart", "text": "Bar chart showing multiples of 12.1x, 12.6x, 11.6x, 11.1x with a median line at 11.9x", "attrs": null, "canon": { "kind": { "name": "Chart", "slug": "chart", "status": "active", "canonId": "019de52c-f9a0-76ef-adc6-0b859109d1f8", "version": 1, "description": "Quantitative chart." }, "tool": null, "subkind": { "name": "Vertical bar chart", "slug": "bar-vertical", "status": "active", "canonId": "019de52c-fe9d-70f2-b3b7-a9ae294f5917", "version": 1, "description": null }, "framework": null }, "subkind": "bar-vertical", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:19.088+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "fa78f8d5-3824-40cb-b38c-ec9e1abc94b4", "parentComponentId": null }, { "bbox": { "h": 0.05, "w": 0.9, "x": 0.05, "y": 0.88 }, "kind": "source-note", "text": "Source: Public filings and press releases. Note: General Dynamics / CSRA multiple net of $250mm of tax benefits; SAIC / Engility multiple net of $250mm of tax benefits; SAIC / Unisys multiple net of $175mm of tax benefits.", "attrs": null, "canon": { "kind": { "name": "Source note", "slug": "source-note", "status": "active", "canonId": "23484952-494b-4a5e-b1ad-550d0d70e948", "version": 1, "description": "Attribution / source / caveat placed at the slide footer. Numbered footnotes use attrs.numbered." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:19.088+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "aabfe308-a954-4ffc-8ace-1d9b89963ce7", "parentComponentId": null }, { "bbox": { "h": 0.2, "w": 0.9, "x": 0.05, "y": 0.65 }, "kind": "table", "text": "Table showing Target, Acquirer, Date, and EV for the four transactions", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:19.088+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "2b0adab9-ed7d-4bdc-b45a-7de4ff1db317", "parentComponentId": null }, { "bbox": { "h": 0.03, "w": 0.5, "x": 0.13, "y": 0.07 }, "kind": "title", "text": "Selected Government Services Transactions", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:19.088+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "d3d05bda-c927-45ee-9a1b-edadc126249e", "parentComponentId": null }, { "bbox": { "h": 0.03, "w": 0.2, "x": 0.13, "y": 0.12 }, "kind": "title", "text": "LTM EV / EBITDA (US$ in millions)", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Subtitle", "slug": "subtitle", "status": "active", "canonId": "019de52c-fb09-739d-900c-815b0d9ac526", "version": 1, "description": null }, "framework": null }, "subkind": "subtitle", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:19.088+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "71b78c82-f086-40bf-bc0c-47d7f9a9a5d0", "parentComponentId": null } ], "metrics": [], "tools": [ { "tool": { "name": "Slide recipe: the peer-gap chart", "slug": "peer-gap-chart-recipe", "status": "active", "bestFor": null, "canonId": "019df269-2b04-75bc-ad85-e0179264bdd7", "version": 1, "bodyDocId": "019df269-2ae1-771d-9cd1-193a2e25f21c", "description": "The single most-copied slide in activism. This is the exact layout, used", "familyLabel": "slide-recipe", "categoryName": "Slide", "categorySlug": "slide" }, "agent": "designer", "layer": "slide", "agents": [ "designer" ], "matchId": "1c70efb7-ec04-45c7-9b87-0d7b2628cfce", "evidence": "The bar chart showing multiples with a median line can be considered a peer gap chart.", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.8, "extraction": { "at": "2026-07-16 23:33:10.420896+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 14, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null } ], "frameworks": [], "arcBeats": [], "loops": [], "locked": true }, { "page": 15, "type": "setup", "title": "The chart uses a box-plot style visualization for annual acquisition premia data.", "function": "compare_peers", "rawType": "peer_benchmark", "block": null, "metadata": { "slideType": "peer_benchmark", "slideTypeCanon": { "name": "Peer benchmark", "slug": "peer_benchmark", "status": "active", "canonId": "019de52d-08f0-7158-a78d-d7b5331fefaf", "version": 1, "description": null }, "function": "compare_peers", "functionCanon": { "name": "Compare peers", "slug": "compare_peers", "status": "active", "canonId": "019de52d-1453-72ba-a367-9ba3d34c1630", "version": 1, "description": null }, "density": "dense", "densityScore": 58, "componentCount": 6, "textChars": 643, "nDataPoints": 36, "notes": "The chart uses a box-plot style visualization for annual acquisition premia data.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:15.424+00", "seconds": 3.119, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/15", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-15", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.15, "w": 0.15, "x": 0.01, "y": 0.53 }, "kind": "callout", "text": "Overall 1st quartile to 3rd quartile range: 12 – 41%", "attrs": null, "canon": { "kind": { "name": "Callout", "slug": "callout", "status": "active", "canonId": "019de52c-f8d3-761a-8953-7d37080de5e2", "version": 1, "description": "Highlighted callout box." }, "tool": null, "subkind": { "name": "Primary callout", "slug": "primary", "status": "active", "canonId": "019de52c-fbd1-70eb-a9ce-8997f8674c1d", "version": 1, "description": null }, "framework": null }, "subkind": "primary", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.424+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "1ae1b24a-a3c7-44b0-a7f2-af7049f77ed4", "parentComponentId": null }, { "bbox": { "h": 0.35, "w": 0.65, "x": 0.27, "y": 0.45 }, "kind": "chart", "text": "Bar chart showing 1st quartile, average, and 3rd quartile premia for years 2016-2020.", "attrs": null, "canon": { "kind": { "name": "Chart", "slug": "chart", "status": "active", "canonId": "019de52c-f9a0-76ef-adc6-0b859109d1f8", "version": 1, "description": "Quantitative chart." }, "tool": null, "subkind": { "name": "Stacked bar chart", "slug": "bar-stacked", "status": "active", "canonId": "019de52c-feec-74bf-9028-15b74f84f0a7", "version": 1, "description": null }, "framework": null }, "subkind": "bar-stacked", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.424+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "ffa0b014-99dc-424c-8288-4e765fdc7f1a", "parentComponentId": null }, { "bbox": { "h": 0.05, "w": 0.8, "x": 0.13, "y": 0.89 }, "kind": "source-note", "text": "Source: Dealogic. Note: The range for the purpose of the analysis includes US-based targets in all cash transactions across all sectors in which deal EV was between $1bn and $10bn from 2016 to 2020. Acquisition premia shown represent premium to 1-day unaffected stock price.", "attrs": null, "canon": { "kind": { "name": "Source note", "slug": "source-note", "status": "active", "canonId": "23484952-494b-4a5e-b1ad-550d0d70e948", "version": 1, "description": "Attribution / source / caveat placed at the slide footer. Numbered footnotes use attrs.numbered." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.424+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "1f623e80-1eb4-493d-8d74-19595c9ce38d", "parentComponentId": null }, { "bbox": { "h": 0.1, "w": 0.45, "x": 0.515, "y": 0.25 }, "kind": "table", "text": "Precedent Acquisition Premia table showing # of Deals, Average Premium, and Median Premium for periods since 2016, 2019, and 2020.", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.424+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "b3db83ff-48b1-449c-b136-dc70b1da0e50", "parentComponentId": null }, { "bbox": { "h": 0.04, "w": 0.4, "x": 0.13, "y": 0.07 }, "kind": "title", "text": "Historical Acquisition Premia", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.424+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "bbc02d94-c643-422b-bd7a-8a8d4d06f7c7", "parentComponentId": null }, { "bbox": { "h": 0.03, "w": 0.6, "x": 0.13, "y": 0.12 }, "kind": "title", "text": "Acquisition Implied Premia for US-Based Targets | 100% Cash Consideration", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Subtitle", "slug": "subtitle", "status": "active", "canonId": "019de52c-fb09-739d-900c-815b0d9ac526", "version": 1, "description": null }, "framework": null }, "subkind": "subtitle", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.424+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "c277a5ca-fabc-4672-97cd-4a95e112d132", "parentComponentId": null } ], "metrics": [], "tools": [ { "tool": { "name": "Waterfall chart", "slug": "waterfall-chart", "status": "active", "bestFor": null, "canonId": "e2799da3-725f-44a9-a093-570f1f388e64", "version": 1, "bodyDocId": null, "description": null, "familyLabel": null, "categoryName": null, "categorySlug": null }, "agent": null, "layer": "slide", "agents": null, "matchId": "d4d68eda-e166-45b5-8b8d-abcc514ead0b", "evidence": "The bar chart showing 1st quartile, average, and 3rd quartile premia for years 2016-2020 is a type of waterfall chart.", "pageRefs": null, "priority": null, "whenToUse": null, "confidence": 0.9, "extraction": { "at": "2026-07-16 23:33:10.49576+00", "model": "or:meta-llama/llama-4-scout", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 15, "whyItWorks": null, "antipattern": null, "cardinality": null, "narrativePurpose": null } ], "frameworks": [ { "matchId": "9177b9ce-0039-47a1-b284-a02a318f3b94", "evidence": "The chart visualizes data distribution using quartiles and averages.", "framework": null, "confidence": 0.9, "extraction": { "at": "2026-05-02 13:53:15.424+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 15, "frameworkName": "box-plot" } ], "arcBeats": [], "loops": [], "locked": true }, { "page": 16, "type": "setup", "function": "transition", "rawType": "section_divider", "block": null, "metadata": { "slideType": "section_divider", "slideTypeCanon": { "name": "Section divider", "slug": "section_divider", "status": "active", "canonId": "019de52d-066a-7402-9554-6ae504999041", "version": 1, "description": null }, "function": "transition", "functionCanon": { "name": "Transition", "slug": "transition", "status": "active", "canonId": "019de52d-1365-7149-92aa-66df859e75fd", "version": 1, "description": null }, "density": "sparse", "densityScore": 7, "componentCount": 3, "textChars": 65, "nDataPoints": 0, "notes": null, "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:14.705+00", "seconds": 2.395, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/16", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-16", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.156, "w": 0.109, "x": 0.045, "y": 0.074 }, "kind": "image", "text": "Goldman Sachs", "attrs": null, "canon": { "kind": { "name": "Image", "slug": "image", "status": "active", "canonId": "019de52c-f978-701f-a720-51d029d769e7", "version": 1, "description": "Photo, illustration, screenshot or icon." }, "tool": null, "subkind": { "name": "Logo", "slug": "logo", "status": "active", "canonId": "019de52c-fdaf-743d-94c4-d7c6a0e55302", "version": 1, "description": null }, "framework": null }, "subkind": "logo", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.705+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "6846010d-a531-404e-8941-e1993bbbd698", "parentComponentId": null }, { "bbox": { "h": 0.035, "w": 0.285, "x": 0.131, "y": 0.375 }, "kind": "title", "text": "Appendix A: WACC Analysis", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.705+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "7ed12b21-e37f-456c-a74f-928b582c9965", "parentComponentId": null }, { "bbox": { "h": 0.024, "w": 0.164, "x": 0.791, "y": 0.082 }, "kind": "title", "text": "INVESTMENT BANKING DIVISION", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Subtitle", "slug": "subtitle", "status": "active", "canonId": "019de52c-fb09-739d-900c-815b0d9ac526", "version": 1, "description": null }, "framework": null }, "subkind": "subtitle", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:14.705+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "b5b45742-ced5-4849-ab83-e8dc9c11f42f", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [], "arcBeats": [], "loops": [], "locked": true }, { "page": 17, "type": "setup", "title": "Includes a data table summary of average betas over various time horizons.", "function": "compare_peers", "rawType": "peer_benchmark", "block": null, "metadata": { "slideType": "peer_benchmark", "slideTypeCanon": { "name": "Peer benchmark", "slug": "peer_benchmark", "status": "active", "canonId": "019de52d-08f0-7158-a78d-d7b5331fefaf", "version": 1, "description": null }, "function": "compare_peers", "functionCanon": { "name": "Compare peers", "slug": "compare_peers", "status": "active", "canonId": "019de52d-1453-72ba-a367-9ba3d34c1630", "version": 1, "description": null }, "density": "balanced", "densityScore": 37, "componentCount": 5, "textChars": 344, "nDataPoints": 14, "notes": "Includes a data table summary of average betas over various time horizons.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:20.676+00", "seconds": 8.283, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/17", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-17", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.65, "w": 0.85, "x": 0.105, "y": 0.215 }, "kind": "chart", "text": "Historical beta comparison line chart", "attrs": null, "canon": { "kind": { "name": "Chart", "slug": "chart", "status": "active", "canonId": "019de52c-f9a0-76ef-adc6-0b859109d1f8", "version": 1, "description": "Quantitative chart." }, "tool": null, "subkind": { "name": "Line chart", "slug": "line", "status": "active", "canonId": "019de52c-ff62-778f-8f6c-a952ceae8677", "version": 1, "description": null }, "framework": null }, "subkind": "line", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:20.676+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "1c26ae59-d152-4ef8-b7cf-05f2517781fc", "parentComponentId": null }, { "bbox": { "h": 0.04, "w": 0.55, "x": 0.045, "y": 0.895 }, "kind": "source-note", "text": "Source: Axioma as of 25-Jan-2021. Government Services peers include Booz Allen Hamilton, CACI International, Leidos, ManTech and SAIC.", "attrs": null, "canon": { "kind": { "name": "Source note", "slug": "source-note", "status": "active", "canonId": "23484952-494b-4a5e-b1ad-550d0d70e948", "version": 1, "description": "Attribution / source / caveat placed at the slide footer. Numbered footnotes use attrs.numbered." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:20.676+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "ad5e68f5-c4a5-4194-ad8c-6f8a57110ca0", "parentComponentId": null }, { "bbox": { "h": 0.06, "w": 0.52, "x": 0.115, "y": 0.215 }, "kind": "table", "text": "Average 3M 6M 1Y 2Y 3Y 5Y 10Y Panther 1.18 1.17 1.14 1.14 NA NA NA Government Services 1.11 1.11 1.10 1.04 1.07 1.08 1.00", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:20.676+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "c42e1533-4987-4a59-9ffb-66da8cd7336e", "parentComponentId": null }, { "bbox": { "h": 0.035, "w": 0.25, "x": 0.132, "y": 0.078 }, "kind": "title", "text": "Betas Over Time", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:20.676+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "acdc5514-9dcf-40e0-bce5-419b1e864032", "parentComponentId": null }, { "bbox": { "h": 0.025, "w": 0.35, "x": 0.132, "y": 0.125 }, "kind": "title", "text": "Panther vs. Government Services Peers", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Subtitle", "slug": "subtitle", "status": "active", "canonId": "019de52c-fb09-739d-900c-815b0d9ac526", "version": 1, "description": null }, "framework": null }, "subkind": "subtitle", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:20.676+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "ceaa60ad-1073-43ab-a02a-f241ed002cf0", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [], "arcBeats": [], "loops": [], "locked": true }, { "page": 18, "type": "analysis", "title": "Includes WACC sensitivity table based on Debt/Capitalization and Equity Beta.", "function": "analyze_data", "rawType": "financial_analysis", "block": null, "metadata": { "slideType": "financial_analysis", "slideTypeCanon": { "name": "Financial analysis", "slug": "financial_analysis", "status": "active", "canonId": "019de52d-0b45-709c-bfcc-0cf83dd00f13", "version": 1, "description": null }, "function": "analyze_data", "functionCanon": { "name": "Analyze data", "slug": "analyze_data", "status": "active", "canonId": "019de52d-1590-7413-8c82-cc218cff40b4", "version": 1, "description": null }, "density": "dense", "densityScore": 55, "componentCount": 6, "textChars": 555, "nDataPoints": 45, "notes": "Includes WACC sensitivity table based on Debt/Capitalization and Equity Beta.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:18.252+00", "seconds": 5.855, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/18", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-18", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.04, "w": 0.92, "x": 0.04, "y": 0.89 }, "kind": "disclaimer", "text": "Source: Bloomberg, Axioma; market data as of 25-Jan-2021. Note: Equity beta based on the Axioma beta which is based on a historical 2-year weekly regression. Capital structure includes finance leases. Panther balance sheet as of 01-Jan-2021.", "attrs": null, "canon": { "kind": { "name": "Disclaimer", "slug": "disclaimer", "status": "active", "canonId": "91173477-d91f-4024-bbaf-d4f93e3f82dc", "version": 1, "description": "Legal/cautionary text that occupies most of the body of its slide." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:18.252+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "be8297a5-da5c-4ce5-862d-e1ee1ae842cc", "parentComponentId": null }, { "bbox": { "h": 0.22, "w": 0.52, "x": 0.04, "y": 0.56 }, "kind": "table", "text": "Peers comparison table", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:18.252+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "a2e4333e-61bb-4ce9-8c48-6c8882d395be", "parentComponentId": null }, { "bbox": { "h": 0.32, "w": 0.75, "x": 0.04, "y": 0.21 }, "kind": "table", "text": "WACC Input table with Risk-Free Rate, Equity Beta, Equity Risk Premium, Cost of Equity, Pre-Tax Cost of Debt, Marginal Tax Rate, Post-Tax Cost of Debt, Debt/Capital, Equity/Capital, Calculated WACC", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:18.252+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "bdb917f0-4be3-442a-8178-9b3c1860a456", "parentComponentId": null }, { "bbox": { "h": 0.22, "w": 0.19, "x": 0.77, "y": 0.22 }, "kind": "table", "text": "Sector Betas table for Government Services companies", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:18.252+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "ff6087c4-6a9a-4f34-8f76-e45e0a5f576f", "parentComponentId": null }, { "bbox": { "h": 0.22, "w": 0.38, "x": 0.58, "y": 0.56 }, "kind": "table", "text": "WACC Sensitivity table", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Scenario table", "slug": "scenario", "status": "active", "canonId": "019de52d-0374-7778-b2bc-9f279d34d01f", "version": 1, "description": null }, "framework": null }, "subkind": "scenario", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:18.252+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "7a0cd99a-1e02-4f09-a6e3-4dc3fc0b1e62", "parentComponentId": null }, { "bbox": { "h": 0.04, "w": 0.45, "x": 0.13, "y": 0.07 }, "kind": "title", "text": "Panther WACC Analysis", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:18.252+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "0ec9d171-293b-40e8-adea-bba5821898fd", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [ { "matchId": "e73b4cd8-00fc-481b-b239-0ca4f1576da7", "evidence": "WACC Sensitivity table", "framework": null, "confidence": 1, "extraction": { "at": "2026-05-02 13:53:18.252+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 18, "frameworkName": "sensitivity_analysis" } ], "arcBeats": [], "loops": [], "locked": true }, { "page": 19, "type": "appendix", "function": "appendix", "rawType": "appendix", "block": null, "metadata": { "slideType": "appendix", "slideTypeCanon": { "name": "Appendix", "slug": "appendix", "status": "active", "canonId": "019de52d-0762-71f8-b564-89ab863301cc", "version": 1, "description": null }, "function": "appendix", "functionCanon": { "name": "Appendix", "slug": "appendix", "status": "active", "canonId": "019de52d-138d-750b-83c3-49b4bc7a7a38", "version": 1, "description": null }, "density": "sparse", "densityScore": 7, "componentCount": 3, "textChars": 72, "nDataPoints": 0, "notes": null, "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:17.044+00", "seconds": 4.613, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/19", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-19", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.156, "w": 0.109, "x": 0.045, "y": 0.073 }, "kind": "image", "text": "Goldman Sachs", "attrs": null, "canon": { "kind": { "name": "Image", "slug": "image", "status": "active", "canonId": "019de52c-f978-701f-a720-51d029d769e7", "version": 1, "description": "Photo, illustration, screenshot or icon." }, "tool": null, "subkind": { "name": "Logo", "slug": "logo", "status": "active", "canonId": "019de52c-fdaf-743d-94c4-d7c6a0e55302", "version": 1, "description": null }, "framework": null }, "subkind": "logo", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:17.044+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "85baba93-6fdc-467c-9a4d-f7a71e5d7c6a", "parentComponentId": null }, { "bbox": { "h": 0.122, "w": 0.164, "x": 0.791, "y": 0.083 }, "kind": "paragraph", "text": "INVESTMENT BANKING DIVISION", "attrs": null, "canon": { "kind": { "name": "Paragraph", "slug": "paragraph", "status": "active", "canonId": "5f2affc0-941d-4d07-959d-4bfc1930cea4", "version": 1, "description": "Single prose block in the body of a slide." }, "tool": null, "subkind": { "name": "Paragraph", "slug": "paragraph", "status": "active", "canonId": "019de52c-fb80-75af-aa5c-a7a4bfac2433", "version": 1, "description": null }, "framework": null }, "subkind": "paragraph", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:17.044+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "38ac64a0-1916-402d-9895-e60fd51c4d41", "parentComponentId": null }, { "bbox": { "h": 0.03, "w": 0.35, "x": 0.131, "y": 0.375 }, "kind": "title", "text": "Appendix B: Supporting Materials", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:17.044+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "ec6e22b7-04af-4a52-b53c-ecb7ccf231ca", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [], "arcBeats": [], "loops": [], "locked": true }, { "page": 20, "type": "analysis", "title": "The table calculates diluted shares outstanding using the Treasury Stock Method at an offer price of $29.35 per share.", "function": "analyze_data", "rawType": "data_table", "block": null, "metadata": { "slideType": "data_table", "slideTypeCanon": { "name": "Data table", "slug": "data_table", "status": "active", "canonId": "019de52d-0bbd-71b9-9918-417f904abbf8", "version": 1, "description": null }, "function": "analyze_data", "functionCanon": { "name": "Analyze data", "slug": "analyze_data", "status": "active", "canonId": "019de52d-1590-7413-8c82-cc218cff40b4", "version": 1, "description": null }, "density": "balanced", "densityScore": 33, "componentCount": 4, "textChars": 355, "nDataPoints": 60, "notes": "The table calculates diluted shares outstanding using the Treasury Stock Method at an offer price of $29.35 per share.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:15.569+00", "seconds": 2.795, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/20", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-20", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.04, "w": 0.6, "x": 0.05, "y": 0.89 }, "kind": "paragraph", "text": "Source: Panther Management, Bloomberg; market data as of 25-Jan-2021. Note: Performance shares vesting percentages based on Q2 FY2021 closing process forecast.", "attrs": null, "canon": { "kind": { "name": "Paragraph", "slug": "paragraph", "status": "active", "canonId": "5f2affc0-941d-4d07-959d-4bfc1930cea4", "version": 1, "description": "Single prose block in the body of a slide." }, "tool": null, "subkind": { "name": "Paragraph", "slug": "paragraph", "status": "active", "canonId": "019de52c-fb80-75af-aa5c-a7a4bfac2433", "version": 1, "description": null }, "framework": null }, "subkind": "paragraph", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.569+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "b4356fb2-2d23-4c40-b1e7-f164d0f8a67b", "parentComponentId": null }, { "bbox": { "h": 0.65, "w": 0.9, "x": 0.05, "y": 0.2 }, "kind": "table", "text": "Detailed breakdown of common shares, options, RSUs, and performance shares with treasury stock method calculations.", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.569+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "490e0bee-d9aa-4457-b49a-195603173712", "parentComponentId": null }, { "bbox": { "h": 0.03, "w": 0.45, "x": 0.13, "y": 0.08 }, "kind": "title", "text": "Panther Equity Capitalization Table", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.569+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "61d72215-7c90-4d10-85e3-6ee28c9112a8", "parentComponentId": null }, { "bbox": { "h": 0.02, "w": 0.4, "x": 0.13, "y": 0.12 }, "kind": "title", "text": "As of 25-Jan-2021 @ $29.35 Offer Price / Share", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Subtitle", "slug": "subtitle", "status": "active", "canonId": "019de52c-fb09-739d-900c-815b0d9ac526", "version": 1, "description": null }, "framework": null }, "subkind": "subtitle", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:15.569+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "c2bd6edb-db0d-4bde-9bbf-6d1d6b9ed1b3", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [], "arcBeats": [ { "to": 22, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null }, "from": 20, "name": "consultants-gambit-impact-next-steps", "beatId": "20bd9fc6-0ede-4c2d-a410-ee7cd1d020ae", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Impact & Next Steps", "slug": "consultants-gambit-impact-next-steps", "status": "active", "canonId": "019dd9b8-0849-7728-9ee9-fd1609c4c655", "version": 1, "description": null }, "evidence": "Appendices with supporting materials, including equity capitalization and NPV analyses.", "position": 3, "isPrimaryArc": true, "parentBeatType": { "name": "Resolution", "slug": "resolution", "status": "active", "canonId": "019dd9b8-045d-703b-8dd7-e92aba3ba91b", "version": 1, "description": "How the deck ends. Required in 19/20 arcs. The exception (Sparkline) ends with new bliss which is functionally a resolution." }, "alignedBlockIds": null, "matchConfidence": 0.8 } ], "loops": [], "locked": true }, { "page": 21, "type": "analysis", "title": "Valuation date of 31-Mar-2021. Based on current 382 limitation.", "function": "quantify_impact", "rawType": "data_table", "block": null, "metadata": { "slideType": "data_table", "slideTypeCanon": { "name": "Data table", "slug": "data_table", "status": "active", "canonId": "019de52d-0bbd-71b9-9918-417f904abbf8", "version": 1, "description": null }, "function": "quantify_impact", "functionCanon": { "name": "Quantify impact", "slug": "quantify_impact", "status": "active", "canonId": "019de52d-1630-720d-b57d-fa7f76bebd8d", "version": 1, "description": null }, "density": "balanced", "densityScore": 33, "componentCount": 3, "textChars": 434, "nDataPoints": 150, "notes": "Valuation date of 31-Mar-2021. Based on current 382 limitation.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:18.472+00", "seconds": 5.373, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/21", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-21", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.05, "w": 0.8, "x": 0.04, "y": 0.87 }, "kind": "source-note", "text": "Source: Panther tax assets projections per Panther Management. Note: FYE 31-Mar. Valuation date of 31-Mar-2021. 1 Based on current 382 limitation from Vencore acquisition and does not incorporate additional 382 limitation from proposed transaction per Panther Management.", "attrs": null, "canon": { "kind": { "name": "Source note", "slug": "source-note", "status": "active", "canonId": "23484952-494b-4a5e-b1ad-550d0d70e948", "version": 1, "description": "Attribution / source / caveat placed at the slide footer. Numbered footnotes use attrs.numbered." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:18.472+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "49747e0a-51cb-487f-8d45-4e7854734dd5", "parentComponentId": null }, { "bbox": { "h": 0.65, "w": 0.92, "x": 0.04, "y": 0.21 }, "kind": "table", "text": "Financial projection table showing annual deductions, tax rates, net benefits, and discounted benefits for tax assets from 2022E to 2036E.", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:18.472+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "1a8d2096-39b5-4e71-b166-e1d26a1d1542", "parentComponentId": null }, { "bbox": { "h": 0.04, "w": 0.4, "x": 0.13, "y": 0.07 }, "kind": "title", "text": "NPV of Panther Tax Assets", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:18.472+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "e0505417-e478-443b-b844-527c1afbb14a", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [], "arcBeats": [ { "to": 22, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null }, "from": 20, "name": "consultants-gambit-impact-next-steps", "beatId": "20bd9fc6-0ede-4c2d-a410-ee7cd1d020ae", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Impact & Next Steps", "slug": "consultants-gambit-impact-next-steps", "status": "active", "canonId": "019dd9b8-0849-7728-9ee9-fd1609c4c655", "version": 1, "description": null }, "evidence": "Appendices with supporting materials, including equity capitalization and NPV analyses.", "position": 3, "isPrimaryArc": true, "parentBeatType": { "name": "Resolution", "slug": "resolution", "status": "active", "canonId": "019dd9b8-045d-703b-8dd7-e92aba3ba91b", "version": 1, "description": "How the deck ends. Required in 19/20 arcs. The exception (Sparkline) ends with new bliss which is functionally a resolution." }, "alignedBlockIds": null, "matchConfidence": 0.8 } ], "loops": [], "locked": true }, { "page": 22, "type": "setup", "title": "Includes summary statistics (High, Mean, Median, Low) for the peer group.", "function": "compare_peers", "rawType": "comparison_table", "block": null, "metadata": { "slideType": "comparison_table", "slideTypeCanon": { "name": "Comparison table", "slug": "comparison_table", "status": "active", "canonId": "019de52d-0a06-73f8-8813-fe022fab1de2", "version": 1, "description": null }, "function": "compare_peers", "functionCanon": { "name": "Compare peers", "slug": "compare_peers", "status": "active", "canonId": "019de52d-1453-72ba-a367-9ba3d34c1630", "version": 1, "description": null }, "density": "balanced", "densityScore": 27, "componentCount": 3, "textChars": 318, "nDataPoints": 120, "notes": "Includes summary statistics (High, Mean, Median, Low) for the peer group.", "elementsJson": null, "confidence": 1, "extraction": { "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "at": "2026-05-02 13:53:18.287+00", "seconds": 5.165, "promptVersion": "v2-canon-conditioned" } }, "links": { "slide": "/slides/019de070-90ca-760c-add9-fbba133c95ae/22", "deck": "/decks/019de070-90ca-760c-add9-fbba133c95ae", "deckAnchor": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-22", "deckJson": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json" }, "components": [ { "bbox": { "h": 0.05, "w": 0.92, "x": 0.04, "y": 0.88 }, "kind": "disclaimer", "text": "Source: Public filings, IBES median estimates and market data as of 25-Jan-2021. Notes on methodology for EV, EBITDA, and EPS.", "attrs": null, "canon": { "kind": { "name": "Disclaimer", "slug": "disclaimer", "status": "active", "canonId": "91173477-d91f-4024-bbaf-d4f93e3f82dc", "version": 1, "description": "Legal/cautionary text that occupies most of the body of its slide." }, "tool": null, "subkind": null, "framework": null }, "subkind": null, "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:18.287+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "1427e752-7210-40a8-b8b8-318884586b9a", "parentComponentId": null }, { "bbox": { "h": 0.65, "w": 0.92, "x": 0.04, "y": 0.25 }, "kind": "table", "text": "Financial data table comparing Panther to Booz Allen, CACI, Leidos, ManTech, and SAIC across various valuation metrics.", "attrs": null, "canon": { "kind": { "name": "Table", "slug": "table", "status": "active", "canonId": "019de52c-f9c8-7148-8119-eaac9594cd28", "version": 1, "description": "Tabular data layout." }, "tool": null, "subkind": { "name": "Data table", "slug": "data", "status": "active", "canonId": "019de52d-02d5-75b8-8abf-88e92bf63569", "version": 1, "description": null }, "framework": null }, "subkind": "data", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:18.287+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "87c10cc5-eb33-434e-9544-27773d646582", "parentComponentId": null }, { "bbox": { "h": 0.05, "w": 0.55, "x": 0.13, "y": 0.08 }, "kind": "title", "text": "Comparison of Selected Companies (US$ in millions, except per share data)", "attrs": null, "canon": { "kind": { "name": "Title", "slug": "title", "status": "active", "canonId": "019de52c-f7dd-76d9-b848-b1f12bd85cf4", "version": 1, "description": "Slide title or headline." }, "tool": null, "subkind": { "name": "Headline", "slug": "headline", "status": "active", "canonId": "019de52c-fae1-7463-9a7c-d60668eced0d", "version": 1, "description": null }, "framework": null }, "subkind": "headline", "groupRole": null, "confidence": null, "extraction": { "at": "2026-05-02 13:53:18.287+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "componentId": "56ad306a-adfd-4dad-b75a-a6cabdc79500", "parentComponentId": null } ], "metrics": [], "tools": [], "frameworks": [ { "matchId": "710a543b-9c6d-4130-b9a2-8041dc3d791d", "evidence": "Comparison of selected companies against a peer group of Government Services firms.", "framework": null, "confidence": 1, "extraction": { "at": "2026-05-02 13:53:18.287+00", "model": "google/gemini-3.1-flash-lite-preview-20260303", "runId": null, "seconds": null, "promptVersion": null }, "pageNumber": 22, "frameworkName": "peer_benchmark" } ], "arcBeats": [ { "to": 22, "arc": { "name": "The Consultant's Gambit", "slug": "consultants-gambit", "status": "active", "bestFor": "Business cases, project proposals, strategic recommendations", "canonId": "019dd956-5e0a-73c8-b305-81c38c959e9c", "version": 1, "bodyDocId": "019df22a-2356-73eb-8061-d8c81dc0aa49", "structure": "Situation & Context -> Problem & Complication -> Solution & Approach -> Evidence & Proof -> Impact & Next Steps", "description": null, "familyLabel": null }, "from": 20, "name": "consultants-gambit-impact-next-steps", "beatId": "20bd9fc6-0ede-4c2d-a410-ee7cd1d020ae", "matchId": "a0fe6da3-595b-4265-a648-f29d171c590d", "beatType": { "name": "Impact & Next Steps", "slug": "consultants-gambit-impact-next-steps", "status": "active", "canonId": "019dd9b8-0849-7728-9ee9-fd1609c4c655", "version": 1, "description": null }, "evidence": "Appendices with supporting materials, including equity capitalization and NPV analyses.", "position": 3, "isPrimaryArc": true, "parentBeatType": { "name": "Resolution", "slug": "resolution", "status": "active", "canonId": "019dd9b8-045d-703b-8dd7-e92aba3ba91b", "version": 1, "description": "How the deck ends. Required in 19/20 arcs. The exception (Sparkline) ends with new bliss which is functionally a resolution." }, "alignedBlockIds": null, "matchConfidence": 0.8 } ], "loops": [], "locked": true } ], "arcBeats": [ { "from": 4, "to": 5, "label": "Situation & Context", "description": "Slides provide an overview of the transaction and summary of terms." }, { "from": 6, "to": 7, "label": "consultants-gambit-problem-complication", "description": "Financial analysis and projections for Panther." }, { "from": 8, "to": 10, "label": "consultants-gambit-evidence-proof", "description": "Illustrative financial analyses, including DCF and sensitivity analyses." }, { "from": 20, "to": 22, "label": "consultants-gambit-impact-next-steps", "description": "Appendices with supporting materials, including equity capitalization and NPV analyses." } ], "loops": [] }