{
  "docId": "019de06f-3105-7659-badc-d03fc4850c12",
  "docSlug": "2ec277514a41474f00af734acf0d62f8",
  "documentTitle": "Bear Stearns | Investment Banking Pitch Book | 80 slides",
  "authorId": "bear-stearns",
  "authorName": "Bear Stearns",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2006-04-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 42,
  "pageCount": 80,
  "prevPage": 41,
  "nextPage": 43,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "sparse",
  "nDataPoints": 192,
  "notes": "The table presents a multi-variable sensitivity analysis for a DCF model, varying WACC (rows) and four different types of terminal value multiples (columns).",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-3105-7659-badc-d03fc4850c12/42",
  "deckHref": "/decks/019de06f-3105-7659-badc-d03fc4850c12",
  "deckJsonHref": "/decks/019de06f-3105-7659-badc-d03fc4850c12.json",
  "deckAnchorHref": "/decks/019de06f-3105-7659-badc-d03fc4850c12#slide-42",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.55,
        "x": 0.095,
        "y": 0.895
      },
      "kind": "disclaimer",
      "text": "Note: Financial projections based on Wall Street equity research and Bear Stearns Investment Banking estimates.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0b1bbd0f-92aa-4472-96f7-3473b03a9288",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.87,
        "x": 0.065,
        "y": 0.25
      },
      "kind": "table",
      "text": "Sensitivity analysis table with WACC rows and TV-Forward multiple columns (Revenue, EBITDA, EBIT, Unlevered NI).",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2c09ea00-01dd-42b8-b5f2-bbc610c106da",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.43,
        "x": 0.095,
        "y": 0.18
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dbc7a7d9-0ef1-4107-9f45-abb7b4dec7cf",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "f479e6f4-fe72-414c-82c0-fbe6a9339cfc",
      "evidence": "Sensitivity analysis table with WACC rows and TV-Forward multiple columns (Revenue, EBITDA, EBIT, Unlevered NI).",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}