{
  "docId": "019de06f-6a31-7029-ac21-27aee7f3fb16",
  "docSlug": "45a4cc2af2e4d41e9ed3f96c808bff69",
  "documentTitle": "Morgan Stanley | Investment Banking Pitch Book | 33 slides",
  "authorId": "morgan-stanley",
  "authorName": "Morgan Stanley",
  "documentKindSlug": "regulatory-filing",
  "documentKindLabel": "Regulatory filing",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2016-05-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 21,
  "pageCount": 33,
  "prevPage": 20,
  "nextPage": 22,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 84,
  "notes": "Confidential exhibit marked with [*]. Includes market check and operational updates alongside detailed DCF and valuation tables.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-6a31-7029-ac21-27aee7f3fb16/21",
  "deckHref": "/decks/019de06f-6a31-7029-ac21-27aee7f3fb16",
  "deckJsonHref": "/decks/019de06f-6a31-7029-ac21-27aee7f3fb16.json",
  "deckAnchorHref": "/decks/019de06f-6a31-7029-ac21-27aee7f3fb16#slide-21",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.04,
        "y": 0.03
      },
      "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": "72a0df76-9dc5-4ad6-acb7-b3b4faa855f7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.22,
        "x": 0.04,
        "y": 0.28
      },
      "kind": "list",
      "text": "Market Check and Operations Update",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8f34a744-208a-4d5d-bbd9-93ebccbecb20",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.67,
        "x": 0.28,
        "y": 0.88
      },
      "kind": "paragraph",
      "text": "Notes: 1. 4% FF&E reserve deducted... 2. Discount rates... 3. Net Value to Monroe... 4. Value of Clift contract...",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "25dbbdd5-e40a-4daf-96d3-8d55bb4bbc67",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.35,
        "x": 0.28,
        "y": 0.23
      },
      "kind": "table",
      "text": "Clift Cash Flow Projections",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4c1888ea-08f3-481b-91ff-8db86d1a3ddd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.3,
        "x": 0.65,
        "y": 0.23
      },
      "kind": "table",
      "text": "Key Stats",
      "attrs": null,
      "subkind": "kpi",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c6f0156a-1d52-4746-9047-5cb56077304d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.35,
        "x": 0.28,
        "y": 0.55
      },
      "kind": "table",
      "text": "Clift Discounted Cash Flow Valuation",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4c72504f-a9f2-494b-8ae1-a7c9709eca07",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.3,
        "x": 0.65,
        "y": 0.55
      },
      "kind": "table",
      "text": "Net Clift Valuation",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "67f704f1-9903-45ae-b8ea-c4edc7031890",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.2,
        "x": 0.28,
        "y": 0.13
      },
      "kind": "title",
      "text": "Clift Valuation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c150d99d-2ec6-4319-8c98-7ba36fad05b8",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 29,
      "from": 19,
      "beatId": "d6ff3a8c-c711-4aba-bd55-bfa55efb57a7",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Includes various valuation tables and analyses.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 29,
      "from": 19,
      "name": "Mece Breakdown",
      "slug": "40-mece-breakdown",
      "bestFor": "Problem structuring, ensuring completeness, strategic analysis",
      "matchId": "2388faf8-10fc-46f2-8cea-a8fa742802b1",
      "evidence": "Detailed valuation tables and analyses.",
      "position": 0,
      "objective": "To break down the valuation into understandable parts.",
      "structure": "The Whole -> Category A (distinct) -> Category B (distinct) -> Category C (distinct) -> Complete Coverage",
      "confidence": 0.7,
      "description": "Divide a complex topic into mutually exclusive, collectively exhaustive categories"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}