{
  "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": 27,
  "pageCount": 38,
  "prevPage": 26,
  "nextPage": 28,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 80,
  "notes": "Includes transaction summary, sources and uses table, purchase price summary, and two sensitivity tables for price and leverage.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-49ba-71eb-ad39-afceea5a3bdd/27",
  "deckHref": "/decks/019de06f-49ba-71eb-ad39-afceea5a3bdd",
  "deckJsonHref": "/decks/019de06f-49ba-71eb-ad39-afceea5a3bdd.json",
  "deckAnchorHref": "/decks/019de06f-49ba-71eb-ad39-afceea5a3bdd#slide-27",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.05,
        "y": 0.21
      },
      "kind": "list",
      "text": "Acquisition at $47.10, at 36.5% premium to the stock price of $34.50 on 5/21/2013. Total leverage of 7.7x LTM EBITDA. Assumes a management promote equivalent to 7.5% of incremental equity value created.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6f0bb14a-3eba-4e85-8da5-6f2496d029d0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.86
      },
      "kind": "paragraph",
      "text": "Source: Management's Long Range Plan. Notes: Financial results for a stated year represent financials for the 12 month period ending January 31 of the following year, IRR valuation range as of May 21, 2013.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a36edcca-0835-4393-84a0-47e3e5fd58f3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.4,
        "x": 0.55,
        "y": 0.17
      },
      "kind": "table",
      "text": "Sources and Uses table showing $1,206M total.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5e2babd4-4cef-4b4d-8262-49ab0acd7f32",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.45,
        "x": 0.05,
        "y": 0.53
      },
      "kind": "table",
      "text": "Purchase Price Summary table comparing current and offer prices and valuation multiples.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7001d60d-7161-4ad6-858f-e3fc137885a7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.4,
        "x": 0.55,
        "y": 0.53
      },
      "kind": "table",
      "text": "Illustrative Returns Sensitivity tables for Price and Leverage.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fbf9c693-5b88-4242-be4a-fed2a1162e53",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.35,
        "x": 0.05,
        "y": 0.09
      },
      "kind": "title",
      "text": "LEVERAGED BUYOUT ANALYSIS",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2f5c97a9-1b1c-4510-a34a-7db26b7cbcd0",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "66334d1c-f3de-41a8-bb9b-01b295f8514e",
      "evidence": "The slide includes tables for purchase price summary, illustrative returns sensitivity, and sources and uses.",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "d49aaa54-0e59-4056-8997-8b47245443e5",
      "evidence": "Illustrative Returns Sensitivity tables",
      "confidence": 1
    }
  ],
  "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": [
    {
      "to": 27,
      "from": 26,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "e920744c-4ee5-4182-9070-916b9a40c5e0",
      "evidence": "The deck presents a sensitivity analysis of offer premium to various HEAT stock prices",
      "position": 1,
      "objective": "Highlight the cost of inaction",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}