{
  "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": 27,
  "pageCount": 33,
  "prevPage": 26,
  "nextPage": 28,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 80,
  "notes": "Includes detailed assumptions on discount rates, exit multiples, and debt/equity adjustments.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-6a31-7029-ac21-27aee7f3fb16/27",
  "deckHref": "/decks/019de06f-6a31-7029-ac21-27aee7f3fb16",
  "deckJsonHref": "/decks/019de06f-6a31-7029-ac21-27aee7f3fb16.json",
  "deckAnchorHref": "/decks/019de06f-6a31-7029-ac21-27aee7f3fb16#slide-27",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.68,
        "x": 0.28,
        "y": 0.86
      },
      "kind": "disclaimer",
      "text": "Notes: Based on management estimates 2016-2019; 2020 based on 2019 grown at 3%...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a8e79d07-c8d2-4ba0-8f68-91cf9688a67a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.25,
        "x": 0.04,
        "y": 0.25
      },
      "kind": "list",
      "text": "Assumptions: Unlevered Discount Rate 7.1%-8.4%, Exit EBITDA Multiple 11.5x-13.5x, going concern valuation.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "294b392c-985b-4893-a610-e21c83694ddf",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "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": "4d29c53d-52da-4d07-b2cf-047385d15300",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.35,
        "x": 0.28,
        "y": 0.28
      },
      "kind": "table",
      "text": "Monroe Unlevered Free Cash Flows table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5627e373-e07d-4a44-8bc5-e0a30d23439b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.3,
        "x": 0.65,
        "y": 0.32
      },
      "kind": "table",
      "text": "Present Value Summary table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8b71631e-e6d9-4338-9097-4b8f3ad5632e",
      "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",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a093c134-9873-42d9-bcc9-abd44874bbd8",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "2462ce84-2a18-41ae-875a-e217ec3f5a1b",
      "evidence": "Assumptions: Unlevered Discount Rate 7.1%-8.4%, Exit EBITDA Multiple 11.5x-13.5x, going concern valuation.",
      "confidence": 0.7
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "1e7d25c6-bcfa-4356-bdd4-74518d748a63",
      "evidence": "Monroe Unlevered Free Cash Flows table",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "62f488d4-3072-4ab0-9c21-d41e55b713d9",
      "evidence": "DCF analysis structure",
      "confidence": 1
    }
  ],
  "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
}