{
  "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": 32,
  "pageCount": 37,
  "prevPage": 31,
  "nextPage": 33,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 25,
  "notes": "Includes source citations for financial assumptions.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-5fe9-7629-9a7c-0c1814044ea8/32",
  "deckHref": "/decks/019de06f-5fe9-7629-9a7c-0c1814044ea8",
  "deckJsonHref": "/decks/019de06f-5fe9-7629-9a7c-0c1814044ea8.json",
  "deckAnchorHref": "/decks/019de06f-5fe9-7629-9a7c-0c1814044ea8#slide-32",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.5,
        "x": 0.108,
        "y": 0.87
      },
      "kind": "disclaimer",
      "text": "Source: Bloomberg, Company filings, U.S. Department of the Treasury, 2015 Duff & Phelps Valuation Handbook. Notes: Market data as of 10/13/15. 1. U.S. Department of the Treasury, 20-Year Treasury. 2. Supply-side long-horizon expected equity risk premium per 2015 Duff & Phelps Valuation Handbook. 3. Average of CRSP deciles 8 and 9 per 2015 Duff & Phelps Valuation Handbook. 4. Rhombus federal statutory rate plus state tax rate, net of federal benefits per latest 10-K. 5. Average of Media / Technology Licensing peer group.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ad036d55-1819-47e0-8a32-5aad3b088bd6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.35,
        "x": 0.108,
        "y": 0.25
      },
      "kind": "table",
      "text": "Illustrative Cost of Capital Calculation table showing Risk Free Rate, Market Risk Premium, Size Premium, Tax Rate, and Cost of Debt.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "72592ab9-c572-48d4-b6ce-af36a6b3c415",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.35,
        "x": 0.55,
        "y": 0.25
      },
      "kind": "table",
      "text": "WACC Sensitivity table showing WACC values across Debt/Equity ratios and Unlevered Beta.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d98af0b2-7353-4cc5-85c2-8552b96a7be6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.022,
        "w": 0.435,
        "x": 0.108,
        "y": 0.113
      },
      "kind": "title",
      "text": "Weighted Average Cost of Capital Analysis (cont'd)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5c682e84-5708-418e-a2be-3d314240e609",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "852a06a0-aa0c-4cc7-9f7b-27838f20c301",
      "evidence": "The slide explicitly performs a sensitivity analysis on WACC variables.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 37,
      "from": 26,
      "beatId": "fbf591f1-6be2-4fed-aec8-e4d19811bef6",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The document outlines next steps and provides additional detail.",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}