{
  "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": 28,
  "pageCount": 33,
  "prevPage": 27,
  "nextPage": 29,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 80,
  "notes": "Includes assumptions regarding PIK equity, cost of equity, and exit multiples.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-6a31-7029-ac21-27aee7f3fb16/28",
  "deckHref": "/decks/019de06f-6a31-7029-ac21-27aee7f3fb16",
  "deckJsonHref": "/decks/019de06f-6a31-7029-ac21-27aee7f3fb16.json",
  "deckAnchorHref": "/decks/019de06f-6a31-7029-ac21-27aee7f3fb16#slide-28",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.15,
        "x": 0.78,
        "y": 0.02
      },
      "kind": "disclaimer",
      "text": "Strictly Confidential",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "be647a79-ac36-4275-b424-b296f3f7bbd9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.25,
        "x": 0.03,
        "y": 0.26
      },
      "kind": "list",
      "text": "Assumptions and unquantified execution risks",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ed1daab3-ba17-41b2-b1d1-918ccea12c80",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.68,
        "x": 0.28,
        "y": 0.9
      },
      "kind": "paragraph",
      "text": "Notes: Based on management estimates 2016-2019; 2020 based on 2019 grown at 3%...",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "198cee8b-c485-4707-9813-89653da7e70b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.35,
        "x": 0.28,
        "y": 0.4
      },
      "kind": "table",
      "text": "Monroe Levered Cash Flows table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "187452a0-e403-4e0d-8f03-28838a2e6aeb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.5,
        "w": 0.3,
        "x": 0.66,
        "y": 0.31
      },
      "kind": "table",
      "text": "Terminal Value Summary table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "124919be-c9cb-4aa8-ae88-8a1a3b40b6bc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.31,
        "y": 0.13
      },
      "kind": "title",
      "text": "Discounted Levered Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "11ca4ac7-3625-4667-87c2-f479ecd09a23",
      "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
}