{
  "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": 26,
  "pageCount": 33,
  "prevPage": 25,
  "nextPage": 27,
  "slideType": "valuation_table",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 30,
  "notes": "Includes specific methodology notes for WACC components and capital structure.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-6a31-7029-ac21-27aee7f3fb16/26",
  "deckHref": "/decks/019de06f-6a31-7029-ac21-27aee7f3fb16",
  "deckJsonHref": "/decks/019de06f-6a31-7029-ac21-27aee7f3fb16.json",
  "deckAnchorHref": "/decks/019de06f-6a31-7029-ac21-27aee7f3fb16#slide-26",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.23,
        "x": 0.04,
        "y": 0.285
      },
      "kind": "list",
      "text": "Cost of equity floor in High WACC estimate; Unquantified execution risks; WACC not adjusted for NOL tax shield.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "066c9298-dc57-4ed2-9a58-499f636af133",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.65,
        "x": 0.28,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "1. Represents average remaining term... 2. Per Capital IQ... 3. Company capital structure...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "32df2191-b9b7-481f-861b-6251141afdae",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.65,
        "x": 0.28,
        "y": 0.32
      },
      "kind": "table",
      "text": "Monroe WACC Analysis: CAPM Method table with rows for Risk Free Rate, Beta, MRP, Cost of Equity, Cost of Debt, Cost of Preferred, and WACC.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1d19dd21-0f8d-4e9f-aa9a-52176a74a5ef",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.31,
        "y": 0.13
      },
      "kind": "title",
      "text": "Discounted Unlevered Cash Flow Analysis - Inputs",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dfdb4f6a-23cf-4836-92e4-3fc6aabd51ec",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "capital_allocation_framework",
      "slug": null,
      "matchId": "2da6a281-9397-4b80-9cf4-86a48eda4a21",
      "evidence": "WACC calculation table",
      "confidence": 0.9
    }
  ],
  "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
}