{
  "docId": "019de06f-5fe9-7629-9a7c-0c1814044ea8",
  "docSlug": "8e81e851d344f7ff9ceac4f5605fb0c7",
  "documentTitle": "Moelis & Company | Investment Banking Pitch Book | 37 slides",
  "authorId": "moelis-company",
  "authorName": "Moelis & Company",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2015-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2929293,
  "pageNumber": 22,
  "pageCount": 37,
  "prevPage": 21,
  "nextPage": 23,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 80,
  "notes": "Includes Moelis & Company branding and strictly confidential watermark.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-5fe9-7629-9a7c-0c1814044ea8/22",
  "deckHref": "/decks/019de06f-5fe9-7629-9a7c-0c1814044ea8",
  "deckJsonHref": "/decks/019de06f-5fe9-7629-9a7c-0c1814044ea8.json",
  "deckAnchorHref": "/decks/019de06f-5fe9-7629-9a7c-0c1814044ea8#slide-22",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.65,
        "x": 0.108,
        "y": 0.9
      },
      "kind": "source-note",
      "text": "Source: Company Management. 1. Assumes terminal year D&A equal to terminal year capital expenditures. 2. Includes present value of expected future tax savings from the $133.7mm federal net operating loss carryforward balance as of 03/31/15",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5934d7ba-1a15-4547-969a-07f92261e14a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.335,
        "w": 0.785,
        "x": 0.108,
        "y": 0.245
      },
      "kind": "table",
      "text": "UNLEVERED FREE CASH FLOWS table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9b7fb642-c141-4d28-8f2b-b43e41307d08",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.215,
        "w": 0.375,
        "x": 0.108,
        "y": 0.645
      },
      "kind": "table",
      "text": "PRICE PER SHARE sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a7a72113-bdd4-462a-ba6a-0b5521ace0ab",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.215,
        "w": 0.375,
        "x": 0.518,
        "y": 0.645
      },
      "kind": "table",
      "text": "IMPLIED EXIT MULTIPLE sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "eb59551d-e467-420a-bcc3-9841bf0d835e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.022,
        "w": 0.305,
        "x": 0.108,
        "y": 0.113
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "87e596d6-12bf-4162-91a3-bc0874a070d5",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 22,
      "from": 19,
      "beatId": "37a07f54-f026-4a0d-936a-8b65215cfc27",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The document presents various analyses, including valuation summaries and precedent transactions.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 22,
      "from": 19,
      "name": "Mece Breakdown",
      "slug": "40-mece-breakdown",
      "bestFor": "Problem structuring, ensuring completeness, strategic analysis",
      "matchId": "b009c29f-b711-41d3-93a6-ac42ed7415de",
      "evidence": "The document provides a valuation summary and analyses.",
      "position": 1,
      "objective": "What are the key valuation drivers for Rhombus?",
      "structure": "The Whole -> Category A (distinct) -> Category B (distinct) -> Category C (distinct) -> Complete Coverage",
      "confidence": 0.7,
      "description": "Divide a complex topic into mutually exclusive, collectively exhaustive categories"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}