{
  "docId": "019de06f-4589-77ed-b018-c583d8ed8c7c",
  "docSlug": "efa1e3364cf3c45817ab08658260e7f9",
  "documentTitle": "Perella Weinberg Partners | Investment Banking Pitch Book | 68 slides",
  "authorId": "perella-weinberg-partners",
  "authorName": "Perella Weinberg Partners",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2012-11-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 29,
  "pageCount": 68,
  "prevPage": 28,
  "nextPage": 30,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 15,
  "notes": "All sensitivities reflect the midpoint terminal trailing exit multiple of 5.5x and WACC of 13.0%.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-4589-77ed-b018-c583d8ed8c7c/29",
  "deckHref": "/decks/019de06f-4589-77ed-b018-c583d8ed8c7c",
  "deckJsonHref": "/decks/019de06f-4589-77ed-b018-c583d8ed8c7c.json",
  "deckAnchorHref": "/decks/019de06f-4589-77ed-b018-c583d8ed8c7c#slide-29",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.5,
        "x": 0.15,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Notes: All sensitivities reflect the midpoint terminal trailing exit multiple of 5.5x and WACC of 13.0%.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1cc70da1-3cec-481f-bb22-e6ecdd0a4eab",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.2,
        "x": 0.15,
        "y": 0.85
      },
      "kind": "source-note",
      "text": "Source: Management's Long Range Plan",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "92300846-a2dc-4b18-8840-944e316a7b9e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.7,
        "x": 0.15,
        "y": 0.2
      },
      "kind": "table",
      "text": "Assumption, LRP Assumption, Variance, Per Share Impact. Comp Store Sales, 3.0%, +/- 1.0%, +/- $3.00. Annual New US Store Openings, 120, +/- 20 stores, +/- $4.00. Gross Margin, 38.1% in 2012E, 39.8% in 2017E, +/- 100 bps, +/- $3.40. EBITDA Margin, 11.4% in 2012E, 14.0% in 2017E, +/- 100 bps, +/- $3.40. Average Sales Volume Per New Store, $1.1mm, +/- 100K, +/- $2.85",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b44ea0ab-93eb-48db-90bd-6aaabed940d4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.1
      },
      "kind": "title",
      "text": "DISCOUNTED CASH FLOW SENSITIVITIES ANALYSIS",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8a45ee2c-4acc-43e9-9bf3-e2c17d68405d",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 32,
      "from": 16,
      "beatId": "d6d2065f-afe7-44c9-b77b-9294b58a9c77",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Solution & Approach",
      "beatSlug": "consultants-gambit-solution-approach",
      "evidence": "The pitch book provides a comprehensive financial analysis and strategic options",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}