{
  "docId": "019de06f-523e-77cc-84dc-f4d55f6e4501",
  "docSlug": "bd0a84f32e5d6ad10c3f7b0e67f48447",
  "documentTitle": "Bank of America | Investment Banking Pitch Book | 38 slides",
  "authorId": "bank-of-america",
  "authorName": "Bank of America Merrill Lynch",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2014-04-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 21,
  "pageCount": 38,
  "prevPage": 20,
  "nextPage": 22,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 100,
  "notes": "Includes a DCF projection table and sensitivity matrices for terminal value, enterprise value, equity value per share, and EBITDA multiples.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-523e-77cc-84dc-f4d55f6e4501/21",
  "deckHref": "/decks/019de06f-523e-77cc-84dc-f4d55f6e4501",
  "deckJsonHref": "/decks/019de06f-523e-77cc-84dc-f4d55f6e4501.json",
  "deckAnchorHref": "/decks/019de06f-523e-77cc-84dc-f4d55f6e4501#slide-21",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.08,
        "y": 0.83
      },
      "kind": "source-note",
      "text": "Source: Pioneer Sensitivity Case as of April 9, 2014. Note: Dollars in millions. Assumes valuation as of June 30, 2014, mid-year discounting methodology, 40% tax rate and net debt as of June 30, 2014.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "19c6740c-226e-48fd-af8e-71d8fd1d7238",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.7,
        "x": 0.15,
        "y": 0.22
      },
      "kind": "table",
      "text": "Pioneer Sensitivity Case - Perpetuity Growth Rate Method financial projection table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bc07db03-01d5-498c-919c-5027b5cf1866",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.72,
        "x": 0.14,
        "y": 0.58
      },
      "kind": "table",
      "text": "Sensitivity matrices for Discounted Cash Flows, PV of Terminal Value, Enterprise Value, Equity Value per Share, and Implied EBITDA Multiple",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1bad754e-7c38-44a5-a72b-7bcced86840c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.07,
        "y": 0.09
      },
      "kind": "title",
      "text": "Preliminary Valuation Considerations",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "247e5a4b-5f19-4e6b-874c-984b3d95888b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.07,
        "y": 0.13
      },
      "kind": "title",
      "text": "Preliminary Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c8c9df20-b74a-44cc-a514-f3f80e688c89",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "scenario_analysis",
      "slug": null,
      "matchId": "f35ff276-b9e6-4ef3-b70e-500a109ec68c",
      "evidence": "Sensitivity matrices for valuation metrics",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}