{
  "docId": "019de06f-6d0b-7287-a231-e6eb1bac033d",
  "docSlug": "b0158e16c9202d5dc14b1f5f23c81899",
  "documentTitle": "Moelis & Company | Investment Banking Pitch Book | 9 slides",
  "authorId": "moelis-company",
  "authorName": "Moelis & Company",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2016-06-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 5,
  "pageCount": 9,
  "prevPage": 4,
  "nextPage": 6,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Includes Moelis & Company branding; sensitivity tables use LTM Revenue Exit Multiples.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-6d0b-7287-a231-e6eb1bac033d/5",
  "deckHref": "/decks/019de06f-6d0b-7287-a231-e6eb1bac033d",
  "deckJsonHref": "/decks/019de06f-6d0b-7287-a231-e6eb1bac033d.json",
  "deckAnchorHref": "/decks/019de06f-6d0b-7287-a231-e6eb1bac033d#slide-5",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.8,
        "x": 0.11,
        "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": "d5a7d919-59d3-45b6-b8c8-4bd7891181d0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.5,
        "x": 0.07,
        "y": 0.87
      },
      "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": "b8f99351-f187-4751-8b58-b0df47ae709f",
      "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 and Terminal Value",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1a6b8588-021d-4a1a-b57d-4a68a5c118ab",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.42,
        "x": 0.07,
        "y": 0.64
      },
      "kind": "table",
      "text": "Implied Share Price sensitivity table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "aa417954-72c5-4747-9af9-fa5ed6bc60d6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.42,
        "x": 0.51,
        "y": 0.64
      },
      "kind": "table",
      "text": "Implied Perpetuity Growth Rate sensitivity table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "beea36e3-7c3a-48a3-a9b6-fca1f57a77d5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.45,
        "x": 0.07,
        "y": 0.59
      },
      "kind": "title",
      "text": "DISCOUNTED CASH FLOW ANALYSIS: SENSITIVITY TABLES",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6ae20de5-8ae2-4769-bef5-b49a39bee292",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.11,
        "y": 0.11
      },
      "kind": "title",
      "text": "Napa Discounted Cash Flow Analysis (Orlando Incremental Model)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "75d29cd2-f464-4e7f-9569-9725d103a55a",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "3e211c02-f047-4038-9108-0cbb60b8a15a",
      "evidence": "DCF projection table for 2017E-2021E and Terminal Value.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "discounted-cash-flow",
      "slug": null,
      "matchId": "5334cf56-c309-4891-97a2-5df898ce5374",
      "evidence": "DCF analysis table and sensitivity tables",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 5,
      "from": 5,
      "beatId": "cc768aa9-7b01-41e4-b108-f6d6b9be1eff",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "The Napa Discounted Cash Flow Analysis slide presents financial analysis.",
      "position": 2,
      "confidence": 0.6,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 6,
      "from": 5,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "92ca8c53-c95c-4d7f-82e0-bfdb9d214e2e",
      "evidence": "The financial analysis and annotated share price performance slides imply the consequences of inaction.",
      "position": 1,
      "objective": "Highlight the financial impact of not acting",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.5,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}