{
  "docId": "019de06f-40cc-752d-8c4f-4df95c66f67e",
  "docSlug": "3b6692fad4a697b699d7189211363e42",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 26 slides",
  "authorId": "goldman-sachs",
  "authorName": "Goldman Sachs",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2012-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 14,
  "pageCount": 26,
  "prevPage": 13,
  "nextPage": 15,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 100,
  "notes": "Includes Goldman Sachs branding and standard investment banking disclaimer language.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-40cc-752d-8c4f-4df95c66f67e/14",
  "deckHref": "/decks/019de06f-40cc-752d-8c4f-4df95c66f67e",
  "deckJsonHref": "/decks/019de06f-40cc-752d-8c4f-4df95c66f67e.json",
  "deckAnchorHref": "/decks/019de06f-40cc-752d-8c4f-4df95c66f67e#slide-14",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.75,
        "x": 0.13,
        "y": 0.87
      },
      "kind": "disclaimer",
      "text": "Source: Management and company reports. Note: The illustrative discounted cash flow analysis discounts cash flows to 2013 fiscal year end...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7e63ef24-f53d-450c-ac22-0fe79500155b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.75,
        "x": 0.13,
        "y": 0.25
      },
      "kind": "table",
      "text": "Financial projections table (Revenue, EBITDA, Unlevered FCF) from FY2013 to Terminal Year.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e7fde851-c3b5-4c55-b6cf-663163b38988",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.75,
        "x": 0.13,
        "y": 0.68
      },
      "kind": "table",
      "text": "Sensitivity table for Implied Share Price and Implied Terminal Year EBITDA Multiple vs Discount Rate and Change in WC.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1859e5a9-a7a4-450c-b26a-19255283f2eb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.75,
        "x": 0.13,
        "y": 0.38
      },
      "kind": "table",
      "text": "Sensitivity table for Implied Share Price and Implied Terminal Year EBITDA Multiple vs Discount Rate and Perpetuity Growth Rate.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "209cee24-ad51-49f7-b843-8fe151fe0b04",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.75,
        "x": 0.13,
        "y": 0.53
      },
      "kind": "table",
      "text": "Sensitivity table for Implied Share Price and Implied Terminal Year EBITDA Multiple vs EBIT Margin and Revenue Growth Rate.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6ba69d46-bf81-45a6-8a42-14ce6e268bc3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.16,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f5e600bd-244e-4af0-8073-8d633dcdc66a",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "431d47a4-d983-48d4-a384-767a8c42ad43",
      "evidence": "The illustrative discounted cash flow analysis discounts cash flows to 2013 fiscal year end...",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "7bd88fd4-8eb7-46e6-a39c-2d3605e6ee02",
      "evidence": "Multiple tables showing impact of changing variables on share price and multiples.",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}