{
  "docId": "019de06f-29ac-7688-ba6c-f2647789be1a",
  "docSlug": "1f4c20dc61141c81bbcb3a4eed5b58bd",
  "documentTitle": "Credit Suisse | Investment Banking Pitch Book | 35 slides",
  "authorId": "credit-suisse",
  "authorName": "Credit Suisse First Boston",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2005-02-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3324081,
  "pageNumber": 31,
  "pageCount": 35,
  "prevPage": 30,
  "nextPage": 32,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 60,
  "notes": "Includes two distinct tables: a DCF matrix showing Enterprise Value at various discount rates and terminal multiples, and a sensitivity table showing Enterprise Value based on revenue growth and EBITDA margin improvements.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-29ac-7688-ba6c-f2647789be1a/31",
  "deckHref": "/decks/019de06f-29ac-7688-ba6c-f2647789be1a",
  "deckJsonHref": "/decks/019de06f-29ac-7688-ba6c-f2647789be1a.json",
  "deckAnchorHref": "/decks/019de06f-29ac-7688-ba6c-f2647789be1a#slide-31",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.85
      },
      "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 (11.5%) and terminal EBITDA multiple (8.5x).",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2aa27e5d-06b9-4622-8a11-888ba3fecb6b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "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": "22f3714b-a9ab-4fbe-a32c-2bcc7df8aad7",
      "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": "82f32e2b-93ba-4422-9695-1c1c5db35367",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.07,
        "y": 0.08
      },
      "kind": "title",
      "text": "Allen Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b2058b1e-b72c-4c97-af32-de2616276d2e",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "discounted-cash-flow",
      "slug": null,
      "matchId": "75eea234-8e5a-4c57-a423-645564ea7b72",
      "evidence": "DCF matrix table",
      "confidence": 1
    },
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "82fe9a73-0974-4466-925d-68fd807fc0bd",
      "evidence": "Sensitivity table for growth and margin",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 35,
      "from": 20,
      "beatId": "a1b68d0f-e414-4425-bf27-f9338a1ec471",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The appendix and financial projections",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}