{
  "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": 21,
  "pageCount": 35,
  "prevPage": 20,
  "nextPage": 22,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 80,
  "notes": "Includes detailed assumptions on discount rates, exit multiples, and debt/equity adjustments.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-6789-7795-a45c-32787cf5acee/21",
  "deckHref": "/decks/019de06f-6789-7795-a45c-32787cf5acee",
  "deckJsonHref": "/decks/019de06f-6789-7795-a45c-32787cf5acee.json",
  "deckAnchorHref": "/decks/019de06f-6789-7795-a45c-32787cf5acee#slide-21",
  "components": [
    {
      "bbox": {
        "h": 0.35,
        "w": 0.23,
        "x": 0.04,
        "y": 0.26
      },
      "kind": "list",
      "text": "Assumptions: Unlevered Discount Rate 7.2%-8.5%, Exit EBITDA Multiple 11.5x-13.5x, going concern valuation.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "63362b81-118b-4450-8b07-20a800231f43",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.69,
        "x": 0.28,
        "y": 0.87
      },
      "kind": "paragraph",
      "text": "Notes: Based on management estimates, includes working capital changes, terminal value assumptions, and NOL discounting.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "458560cc-683b-4548-be72-2ff034d869ed",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.35,
        "x": 0.28,
        "y": 0.32
      },
      "kind": "table",
      "text": "Monroe Unlevered Free Cash Flows table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1387d8d1-5680-4c6e-b2f9-617d7ee20c8b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.35,
        "x": 0.28,
        "y": 0.63
      },
      "kind": "table",
      "text": "Terminal Values table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e02b7451-635e-449f-ac72-6d464a2d8267",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.32,
        "x": 0.65,
        "y": 0.38
      },
      "kind": "table",
      "text": "Present Value Summary table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b783fabd-e9df-45ef-8a87-a7ce5fbaf982",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.31,
        "y": 0.14
      },
      "kind": "title",
      "text": "Discounted Unlevered Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "59185cd4-3ef5-4457-8018-edd23782d619",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "91db2cf6-e790-433d-a63f-b1a2d82f0fc0",
      "evidence": "Monroe Unlevered Free Cash Flows table",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "6011cf31-2380-4e3d-a3e9-5db90b97b28b",
      "evidence": "Standard DCF valuation structure",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}