{
  "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": 66,
  "pageCount": 80,
  "prevPage": 65,
  "nextPage": 67,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 80,
  "notes": "Includes footnotes regarding P/E multiples and segment revenue/EBITDA/EBIT/Net Income figures.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-3105-7659-badc-d03fc4850c12/66",
  "deckHref": "/decks/019de06f-3105-7659-badc-d03fc4850c12",
  "deckJsonHref": "/decks/019de06f-3105-7659-badc-d03fc4850c12.json",
  "deckAnchorHref": "/decks/019de06f-3105-7659-badc-d03fc4850c12#slide-66",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.85,
        "x": 0.095,
        "y": 0.86
      },
      "kind": "disclaimer",
      "text": "Note: The P/E multiple is applied to Unlevered Net Income. Note: Based on Enterprise Communications segment Forward Revenue of $2319.0 million, Forward EBITDA of $220.4 million, Forward EBIT of $119.5 million, and Forward Net Income of $105.1 million. (1) Excludes Cisco/Active Voice, Alcatel/Genesys and Cisco/Geotel.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f337a978-9abe-4987-a077-e1404cc533f2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.35,
        "x": 0.5,
        "y": 0.23
      },
      "kind": "table",
      "text": "Unlevered Beta Calculation table for Global Services peers.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0b1230cd-bb74-4228-b298-15524759e899",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.35,
        "x": 0.14,
        "y": 0.23
      },
      "kind": "table",
      "text": "Assumptions table with Risk-free Rate, Market Risk Premium, and Marginal Tax Rate.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6b45ddc7-9ebc-48e5-a7de-fac1e8772b64",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.71,
        "x": 0.14,
        "y": 0.43
      },
      "kind": "table",
      "text": "WACC Calculation table showing sensitivity to Debt/Equity and Pre-Tax Cost of Debt.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f1c9f007-d321-4555-814c-d494c9ed0e66",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.47,
        "x": 0.095,
        "y": 0.18
      },
      "kind": "title",
      "text": "Cost of Capital Analysis—Services",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6fb6b37f-388c-4cf8-941a-6a119f22878f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "eafb2c2d-a051-471d-a8df-e3a23737f891",
      "evidence": "WACC Calculation table showing sensitivity to Debt/Equity and Pre-Tax Cost of Debt.",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}