{
  "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": 29,
  "pageCount": 38,
  "prevPage": 28,
  "nextPage": 30,
  "slideType": "sensitivity_analysis",
  "function": "quantify_impact",
  "density": "balanced",
  "nDataPoints": 32,
  "notes": "Valuation as of May 21, 2013. DCF valuation based on discount range of 12.0%-14.0% and terminal exit multiple range of 5.0x-6.0x trailing EBITDA. LBO valuation based on IRR range of 17.5%-22.5%, leverage of 7.7x LTM EBITDA, and terminal exit multiple range of 5.0x-6.0x trailing EBITDA.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-49ba-71eb-ad39-afceea5a3bdd/29",
  "deckHref": "/decks/019de06f-49ba-71eb-ad39-afceea5a3bdd",
  "deckJsonHref": "/decks/019de06f-49ba-71eb-ad39-afceea5a3bdd.json",
  "deckAnchorHref": "/decks/019de06f-49ba-71eb-ad39-afceea5a3bdd#slide-29",
  "components": [
    {
      "bbox": {
        "h": 0.3,
        "w": 0.6,
        "x": 0.2,
        "y": 0.5
      },
      "kind": "chart",
      "text": "LEVERAGED BUYOUT ANALYSIS",
      "attrs": null,
      "subkind": "box",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "440e201d-9406-48e4-b6a6-27ec7b9ef4b2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.6,
        "x": 0.2,
        "y": 0.16
      },
      "kind": "chart",
      "text": "DISCOUNTED CASH FLOW ANALYSIS",
      "attrs": null,
      "subkind": "box",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e93fab82-d07d-4658-b60b-dd5dce36a1f3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.2,
        "y": 0.86
      },
      "kind": "disclaimer",
      "text": "Source: Management's Long Range Plan. Notes: Valuation as of May 21, 2013...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e21a7e55-b3b1-4f64-80dd-04442272a230",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.15,
        "x": 0.05,
        "y": 0.22
      },
      "kind": "table",
      "text": "Heat Historical Comp Growth: Avg. FY2011-12 0.7%, Avg. FY2010-12 1.3%",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b5b07ae4-be3f-429c-83fa-204a7b7de277",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.8,
        "x": 0.05,
        "y": 0.1
      },
      "kind": "title",
      "text": "VALUATION SENSITIVITY BASED ON COMPARABLE STORE SALES GROWTH",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f49920a0-ee90-4057-b6f5-b90375934a1c",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Heatmap matrix",
      "slug": "heatmap-matrix",
      "agent": null,
      "layer": "slide",
      "matchId": "e2e76470-3cf5-4169-8b1f-3a59b3fd1971",
      "evidence": "Heat Historical Comp Growth table",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "b6270c54-fb79-47cc-b687-535e3117e647",
      "evidence": "The slide explicitly performs a sensitivity analysis on valuation metrics.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 38,
      "from": 29,
      "beatId": "a7e211bd-58b8-4ef2-8899-b426bb1c4bed",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The deck concludes with a valuation sensitivity analysis, leveraged buyout analysis, and appendix",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}