{
  "docId": "019de06f-282d-7350-a06d-bc456ac0913f",
  "docSlug": "6c3e35fc0cf9d4ea447e77c9ca521494",
  "documentTitle": "Credit Suisse | Investment Banking Pitch Book | 31 slides",
  "authorId": "credit-suisse",
  "authorName": "Credit Suisse First Boston",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2004-12-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3324081,
  "pageNumber": 30,
  "pageCount": 31,
  "prevPage": 29,
  "nextPage": 31,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 60,
  "notes": "Includes a DCF matrix and a growth/margin sensitivity table.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-282d-7350-a06d-bc456ac0913f/30",
  "deckHref": "/decks/019de06f-282d-7350-a06d-bc456ac0913f",
  "deckJsonHref": "/decks/019de06f-282d-7350-a06d-bc456ac0913f.json",
  "deckAnchorHref": "/decks/019de06f-282d-7350-a06d-bc456ac0913f#slide-30",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.15,
        "y": 0.82
      },
      "kind": "paragraph",
      "text": "Note: % increase in EBITDA margin applies to 2009; each year assumes a fifth of the % increase in margin until 2009. Note: Assumes midpoints of the discounted cash flow matrix for discount rate (12%) and terminal EBITDA multiple (8.5x).",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "04218dd1-f1fb-45af-82fa-5d1a7d7c78e3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "Growth and Margin Sensitivity",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3a51b13a-b3e3-40aa-b89c-6c866da6f2d2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.9,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "table",
      "text": "Discounted Cash Flow Matrix",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "64200abb-6c81-4005-9f64-54abc1943812",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.07,
        "y": 0.07
      },
      "kind": "title",
      "text": "Allen Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ef48b87e-43a8-4306-801b-dc92b4bb32ef",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "8cef134c-d409-4c32-90db-1fe8b9be27f1",
      "evidence": "Discounted Cash Flow Matrix",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "90adf332-918d-4eaa-be44-2079892b269c",
      "evidence": "The slide presents two tables analyzing how changes in input variables (discount rate, terminal multiple, growth, margin) affect the output (Enterprise Value).",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 30,
      "from": 20,
      "beatId": "73b84a3e-5537-4ba9-a214-97c6f9445134",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "The financial projections and comparable company analysis",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}