{
  "docId": "019de06f-49ba-71eb-ad39-afceea5a3bdd",
  "docSlug": "a3814f0ffd8e8de67c7595e53a68156f",
  "documentTitle": "Perella Weinberg Partners | Investment Banking Pitch Book | 38 slides",
  "authorId": "perella-weinberg-partners",
  "authorName": "Perella Weinberg Partners",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2013-05-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 22,
  "pageCount": 38,
  "prevPage": 21,
  "nextPage": 23,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Financial results for a stated year represent financials for the 12 month period ending January 31 of the following year. Mid-year convention is applied. Stock based compensation expense is not added back for unlevered free cash flows in order to capture the value of management compensation. Future values discounted to May 21, 2013. (1) Based on change in Other Current Assets, Deferred Rent and Deferred Tax Liabilities",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-49ba-71eb-ad39-afceea5a3bdd/22",
  "deckHref": "/decks/019de06f-49ba-71eb-ad39-afceea5a3bdd",
  "deckJsonHref": "/decks/019de06f-49ba-71eb-ad39-afceea5a3bdd.json",
  "deckAnchorHref": "/decks/019de06f-49ba-71eb-ad39-afceea5a3bdd#slide-22",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.87
      },
      "kind": "disclaimer",
      "text": "Notes: Financial results for a stated year represent financials for the 12 month period ending January 31 of the following year. Mid-year convention is applied. Stock based compensation expense is not added back for unlevered free cash flows in order to capture the value of management compensation. Future values discounted to May 21, 2013. (1) Based on change in Other Current Assets, Deferred Rent and Deferred Tax Liabilities",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "183cdc55-2dba-4309-986b-66040bdde5a9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.2,
        "x": 0.05,
        "y": 0.85
      },
      "kind": "source-note",
      "text": "Source: Management's Long Range Plan",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "92deeb54-18c9-481c-8ec6-6e6384f25a50",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.9,
        "x": 0.05,
        "y": 0.18
      },
      "kind": "table",
      "text": "DCF projection table showing Revenue, EBITDA, EBIT, NOPAT, and Unlevered Free Cash Flow from 2013E to 2017E and Terminal Year.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7d435498-0fb2-4f91-b0f6-c4d2300efcb5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.9,
        "x": 0.05,
        "y": 0.48
      },
      "kind": "table",
      "text": "Discounted cash flow calculation table showing WACC, discount periods, discount factors, and discounted cash flows.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e668fe09-16a9-4513-a32b-4525e09cf75f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.45,
        "x": 0.05,
        "y": 0.68
      },
      "kind": "table",
      "text": "Sensitivity analysis for Equity Value Per Share based on WACC and Terminal LTM EBITDA Multiple.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6c010cbc-b6ea-498e-bcec-f5e96986a476",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.4,
        "x": 0.55,
        "y": 0.68
      },
      "kind": "table",
      "text": "Sensitivity analysis for Implied Perpetuity Growth Rate based on WACC and Terminal LTM EBITDA Multiple.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ee21b03e-42f4-4c86-8f25-a4735cc5b501",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.05,
        "y": 0.1
      },
      "kind": "title",
      "text": "DISCOUNTED CASH FLOW ANALYSIS",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e03d5cb4-6b50-4faf-b777-6c9232e4fd2d",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "1eebb232-fa7e-41eb-9fe6-ee8ef85999ca",
      "evidence": "The discounted cash flow analysis table is a clear instantiation of the DCF valuation method.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 28,
      "from": 16,
      "beatId": "6a94a31e-7693-427f-bc5f-542d4602b6d7",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The deck provides a detailed financial analysis, including summary of financial analysis, equity research price targets, and illustrative share price trajectory",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}