{
  "docId": "019de06f-64e1-775c-b6da-1f441c59400a",
  "docSlug": "b1deb2ac179b56ddf3839b3467de79e3",
  "documentTitle": "Bank of America | Investment Banking Pitch Book | 41 slides",
  "authorId": "bank-of-america",
  "authorName": "Bank of America Merrill Lynch",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2016-02-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2929293,
  "pageNumber": 25,
  "pageCount": 41,
  "prevPage": 24,
  "nextPage": 26,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 100,
  "notes": "Includes a specific footnote (A) regarding debt treatment in transaction value.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-64e1-775c-b6da-1f441c59400a/25",
  "deckHref": "/decks/019de06f-64e1-775c-b6da-1f441c59400a",
  "deckJsonHref": "/decks/019de06f-64e1-775c-b6da-1f441c59400a.json",
  "deckAnchorHref": "/decks/019de06f-64e1-775c-b6da-1f441c59400a#slide-25",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.8,
        "x": 0.14,
        "y": 0.84
      },
      "kind": "callout",
      "text": "A: Assumes $71 million of debt treated as cash proceeds along with estimated cash proceeds of $65 million to account for full transaction value of joint venture structuring.",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e652bdc0-e0ff-4738-ab4f-2a72f77d57d7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.95,
        "x": 0.03,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: RHO Projections. Note: Figures in millions, except per share amounts...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "97197694-f871-4875-8df1-c14feccb38d2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.7,
        "x": 0.03,
        "y": 0.16
      },
      "kind": "table",
      "text": "Unlevered Free Cash Flows table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2165741d-f68c-4f04-bf9e-39118e92a054",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.7,
        "x": 0.03,
        "y": 0.48
      },
      "kind": "table",
      "text": "DCF calculation steps A through G",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2ac3413d-e872-479a-acb0-653c437fa3ab",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.25,
        "x": 0.74,
        "y": 0.32
      },
      "kind": "table",
      "text": "Implied Core EBITDA Multiple and Terminal Value sensitivity tables",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a89d80e5-db63-44b3-a823-60c50c73cee7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.6,
        "x": 0.03,
        "y": 0.05
      },
      "kind": "title",
      "text": "Preliminary Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "288a029e-c1f5-401f-88b6-bf68c2b64bc3",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "e73f41f2-3d18-4e05-ae25-5812c9b52921",
      "evidence": "Standard DCF valuation structure",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 26,
      "from": 20,
      "beatId": "b4c6c90b-51aa-403d-a4d7-98ca16eb67c0",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Preliminary financial analyses, including projections and sensitivity analysis",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}