{
  "docId": "019de06f-5688-7096-81f7-48a64f5f0daa",
  "docSlug": "e55fe37b62f7b845ca891f43f56954d1",
  "documentTitle": "Bank of America | Investment Banking Pitch Book | 46 slides",
  "authorId": "bank-of-america",
  "authorName": "Bank of America Merrill Lynch",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2014-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 41,
  "pageCount": 46,
  "prevPage": 40,
  "nextPage": 42,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 100,
  "notes": "Includes a financial 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-5688-7096-81f7-48a64f5f0daa/41",
  "deckHref": "/decks/019de06f-5688-7096-81f7-48a64f5f0daa",
  "deckJsonHref": "/decks/019de06f-5688-7096-81f7-48a64f5f0daa.json",
  "deckAnchorHref": "/decks/019de06f-5688-7096-81f7-48a64f5f0daa#slide-41",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.75,
        "x": 0.08,
        "y": 0.81
      },
      "kind": "source-note",
      "text": "Source: Pioneer Sensitivity Case as of April 9, 2014. 2014E figures updated to reflect revised management forecast as of August 1, 2014.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ab0459a8-1cf1-4f69-85a4-f6f2c53eeadc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.33,
        "w": 0.66,
        "x": 0.17,
        "y": 0.21
      },
      "kind": "table",
      "text": "Financial projection table showing Revenue, EBITDA, EBIT, Taxes, and Unlevered FCF from 2015E to 2018E and Normalized Year.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ae6c9689-dfd5-4548-bd8e-bd32ec89538a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.23,
        "w": 0.66,
        "x": 0.17,
        "y": 0.55
      },
      "kind": "table",
      "text": "Sensitivity tables 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": "67d4703c-d04b-483e-ac8f-284023edda86",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.45,
        "x": 0.08,
        "y": 0.09
      },
      "kind": "title",
      "text": "Appendix: Preliminary Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f8714961-d2c7-4fc9-9fb3-74d23f4a2943",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.45,
        "x": 0.08,
        "y": 0.18
      },
      "kind": "title",
      "text": "Pioneer Sensitivity Case – Perpetuity Growth Rate Method",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9ba2af5c-1639-4065-ab3d-295010b570d6",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "4d32ee36-115c-4beb-9092-dd07fb8a9730",
      "evidence": "The slide presents multiple tables showing how changes in discount rates and growth rates affect valuation metrics.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 46,
      "from": 38,
      "beatId": "a3768cae-bdd0-4a2b-bdf5-e52320c8795b",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Solution & Approach",
      "beatSlug": "consultants-gambit-solution-approach",
      "evidence": "Appendix, Review of Base Case Projections",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}