{
  "docId": "019de06f-5f50-7118-91ad-d51457c5eb9e",
  "docSlug": "cea7933e604553a8c1fed58f5b1cad5d",
  "documentTitle": "Duff & Phelps | Investment Banking Pitch Book | 26 slides",
  "authorId": "duff-phelps",
  "authorName": "Duff & Phelps",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2015-09-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.4004376,
  "pageNumber": 13,
  "pageCount": 26,
  "prevPage": 12,
  "nextPage": 14,
  "slideType": "appendix_methodology",
  "function": "present_framework",
  "density": "balanced",
  "nDataPoints": 5,
  "notes": "The slide details the use of management projections, terminal value calculation, WACC range, and specific financial growth/margin assumptions.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-5f50-7118-91ad-d51457c5eb9e/13",
  "deckHref": "/decks/019de06f-5f50-7118-91ad-d51457c5eb9e",
  "deckJsonHref": "/decks/019de06f-5f50-7118-91ad-d51457c5eb9e.json",
  "deckAnchorHref": "/decks/019de06f-5f50-7118-91ad-d51457c5eb9e#slide-13",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.9,
        "x": 0.04,
        "y": 0.16
      },
      "kind": "list",
      "text": "Discounted Cash Flow Methodology: Duff & Phelps performed a DCF analysis of projected unlevered free cash flows, defined as cash available to security holders, discounted at a rate reflecting relative risk.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "57d5537b-f2a4-474d-8c5b-076562948cca",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.9,
        "x": 0.04,
        "y": 0.63
      },
      "kind": "list",
      "text": "Summary of Management Projections: Net revenue CAGR of 15.4% (2016-2024), average EBITDA margin of 28.7% (2017-2024), and average CapEx of 12.4% of revenue (2017-2024).",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ce98c7e2-8f8e-4ef7-b47a-8bd20dd41e3f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.04,
        "y": 0.38
      },
      "kind": "list",
      "text": "Discounted Cash Flow Key Assumptions: Relied on management projections (2015-2024), used perpetuity formula for terminal value, applied WACC range of 17.00% to 19.00% derived from CAPM.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e35010a6-0873-47bf-9d85-fe395c11011f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.25,
        "x": 0.04,
        "y": 0.04
      },
      "kind": "title",
      "text": "Valuation Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ca300337-dfc0-4578-ab3a-d02dd34b3d26",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.04,
        "y": 0.08
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis – Methodology and Key Assumptions",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9afa5823-3463-438e-8dec-ef1b996f0b05",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "0877a034-7ee8-44b1-b0eb-0afe7a429721",
      "evidence": "Discounted Cash Flow Methodology: Duff & Phelps performed a DCF analysis of projected unlevered free cash flows, defined as cash available to security holders, discounted at a rate reflecting relative risk.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "7c3a568c-d18a-451f-a952-c528dc10b239",
      "evidence": "Explicitly mentioned as the primary valuation methodology.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 16,
      "from": 9,
      "beatId": "bd9c1977-4537-449f-94c5-f8b24ec1be45",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Valuation Analysis and Financial Performance",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 16,
      "from": 9,
      "name": "Benchmark Gap",
      "slug": "39-benchmark-gap",
      "bestFor": "Performance improvement, competitive analysis, target setting",
      "matchId": "e0da9896-3ec7-4699-b378-f4132affddac",
      "evidence": "Valuation Analysis and Financial Performance",
      "position": 0,
      "objective": "To demonstrate the valuation gap and justify the proposed transaction",
      "structure": "Our Performance -> Industry Average -> Best-in-Class -> The Gap = The Opportunity",
      "confidence": 0.7,
      "description": "Compare performance against best-in-class to quantify the opportunity"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}