{
  "docId": "019de06f-6989-70aa-a576-29d0e1daf817",
  "docSlug": "a518484048be5b1535c4d834b4acaf84",
  "documentTitle": "Moelis & Company | Investment Banking Pitch Book | 24 slides",
  "authorId": "moelis-company",
  "authorName": "Moelis & Company",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2016-05-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 18,
  "pageCount": 24,
  "prevPage": 17,
  "nextPage": 19,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Includes Moelis & Company branding; page number 17.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-6989-70aa-a576-29d0e1daf817/18",
  "deckHref": "/decks/019de06f-6989-70aa-a576-29d0e1daf817",
  "deckJsonHref": "/decks/019de06f-6989-70aa-a576-29d0e1daf817.json",
  "deckAnchorHref": "/decks/019de06f-6989-70aa-a576-29d0e1daf817#slide-18",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.8,
        "x": 0.1,
        "y": 0.15
      },
      "kind": "paragraph",
      "text": "The analysis below is not a standalone DCF of Napa, and instead illustrates the DCF value of the incremental impact of Napa to Orlando's revenue and cash flows and includes the impact of synergies and other benefits that are not available to Napa shareholders on a standalone basis",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "47e4c783-4e3c-43fd-831d-29f313042fd0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.5,
        "x": 0.07,
        "y": 0.85
      },
      "kind": "source-note",
      "text": "Source: Orlando Management, Napa Filings. Note: Analysis reflects Napa under Orlando ownership. Assumed date of 5/31/16.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f20fb070-a879-4184-b642-28e836ffe3f0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.86,
        "x": 0.07,
        "y": 0.25
      },
      "kind": "table",
      "text": "DCF projection table for 2017E-2021E",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9883ad98-f398-4eb0-8515-9b78df5f46ca",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.4,
        "x": 0.07,
        "y": 0.65
      },
      "kind": "table",
      "text": "Implied Share Price sensitivity table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6cc6ae0d-41fd-42b3-b807-bcc7efe3591a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.4,
        "x": 0.53,
        "y": 0.65
      },
      "kind": "table",
      "text": "Implied Perpetuity Growth Rate sensitivity table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "af652f67-5c71-437f-8ae4-5f5b0f551420",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.1,
        "y": 0.1
      },
      "kind": "title",
      "text": "Napa Discounted Cash Flow Analysis (Orlando Incremental Model)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "61ccec4e-315b-4ef9-9c3f-f1aac5c4e7a9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.07,
        "y": 0.58
      },
      "kind": "title",
      "text": "DISCOUNTED CASH FLOW ANALYSIS: SENSITIVITY TABLES",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dde72ca9-60c0-4064-9d3b-6101362fcb86",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "fca95ded-e37d-4403-9c33-dfb27baca891",
      "evidence": "DCF projection table for 2017E-2021E",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "eb23f543-881f-4d7f-b4a7-0d9d425f3711",
      "evidence": "DCF analysis table and sensitivity tables",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 18,
      "from": 11,
      "beatId": "ee80a3a8-d321-40eb-af7c-a8587835a3e8",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The financial analysis and data tables provide evidence and proof to support the argument.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}