{
  "docId": "019de06f-6789-7795-a45c-32787cf5acee",
  "docSlug": "17faa0d2963c822bfe54bd46c294bebc",
  "documentTitle": "Morgan Stanley | Investment Banking Pitch Book | 35 slides",
  "authorId": "morgan-stanley",
  "authorName": "Morgan Stanley",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2016-03-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 15,
  "pageCount": 35,
  "prevPage": 14,
  "nextPage": 16,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 100,
  "notes": "Confidential valuation slide for Project Roosevelt.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-6789-7795-a45c-32787cf5acee/15",
  "deckHref": "/decks/019de06f-6789-7795-a45c-32787cf5acee",
  "deckJsonHref": "/decks/019de06f-6789-7795-a45c-32787cf5acee.json",
  "deckAnchorHref": "/decks/019de06f-6789-7795-a45c-32787cf5acee#slide-15",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.05,
        "y": 0.02
      },
      "kind": "disclaimer",
      "text": "Portions of this exhibit marked [*] are requested to be treated confidentially",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "96762069-440a-4ba3-ae6e-17137f5ddf1e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.2,
        "x": 0.05,
        "y": 0.25
      },
      "kind": "paragraph",
      "text": "Reported conversations with [************] suggest they would be willing to buy the leasehold interest unencumbered for $5MM to $10MM. As compared to previous model (October 16, 2015) anticipated approximate EBITDA margins have decreased 2% to 5% per year for 2016E-2019E",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5de18c3f-c7a6-4aa3-9709-eda77e3f2174",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.35,
        "x": 0.28,
        "y": 0.52
      },
      "kind": "table",
      "text": "Clift Discounted Cash Flow Valuation",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "34b1e9a6-fc7f-4e28-9d15-0de9e0376f53",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.3,
        "x": 0.65,
        "y": 0.52
      },
      "kind": "table",
      "text": "Net Clift Valuation",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "54fd8296-3632-4966-9967-b13d66265085",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.35,
        "x": 0.28,
        "y": 0.19
      },
      "kind": "table",
      "text": "Clift Cash Flow Projections",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "70503804-36f5-47d9-87d8-9e9c2e63eb83",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.3,
        "x": 0.65,
        "y": 0.19
      },
      "kind": "table",
      "text": "Key Stats",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b760084c-fe01-48fe-b4b9-0c92f395590b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.2,
        "x": 0.31,
        "y": 0.145
      },
      "kind": "title",
      "text": "Clift Valuation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "63a34c04-a2f9-409d-b9bd-9f4fc2546a93",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "e3ca5e91-12ba-4054-a7e1-8666ac2f305d",
      "evidence": "Clift Discounted Cash Flow Valuation",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 20,
      "from": 7,
      "beatId": "3722d9b3-5e20-4e15-a80a-631bd563a383",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Slides 7-20 provide financial analysis and data to support the argument.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}