{
  "docId": "019de06f-6e3e-7077-a233-0960269d6dc3",
  "docSlug": "9ffdbe63cafe0fdab0fe06827ff4ea3a",
  "documentTitle": "PJT Partners | Investment Banking Pitch Book | 53 slides",
  "authorId": "pjt-partners",
  "authorName": "PJT Partners",
  "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": 14,
  "pageCount": 53,
  "prevPage": 13,
  "nextPage": 15,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 22,
  "notes": "Includes specific valuation assumptions for each methodology.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-6e3e-7077-a233-0960269d6dc3/14",
  "deckHref": "/decks/019de06f-6e3e-7077-a233-0960269d6dc3",
  "deckJsonHref": "/decks/019de06f-6e3e-7077-a233-0960269d6dc3.json",
  "deckAnchorHref": "/decks/019de06f-6e3e-7077-a233-0960269d6dc3#slide-14",
  "components": [
    {
      "bbox": {
        "h": 0.65,
        "w": 0.65,
        "x": 0.04,
        "y": 0.18
      },
      "kind": "chart",
      "text": "Football field valuation chart showing ranges for Comparable Companies, Precedent Transactions, DCF, and Trading Range.",
      "attrs": null,
      "subkind": "bar-horizontal",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "14bf4d1c-f53a-4e2e-b30e-2dde40cff979",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.25,
        "x": 0.72,
        "y": 0.18
      },
      "kind": "paragraph",
      "text": "Key Assumptions: 7.5x - 9.0x CY16E Adj. EBITDA... 7.0x - 8.5x CY17E Adj. EBITDA... 10.0x - 12.0x FY16A Adj. EBITDA... 7.0% - 8.0% WACC... Run-rate operating savings... Incremental financial savings... Discounted 1 year...",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "064ef78a-9cba-46c3-85b9-0a01120b29ce",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.8,
        "x": 0.04,
        "y": 0.86
      },
      "kind": "source-note",
      "text": "Source: Public filings, Solar Management, Bloomberg and Capital IQ. Projections as provided by Lunar Management. Note: Market data as of 6/21/16...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "56479b6b-a25a-4495-af09-b493c3b1be9d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.35,
        "x": 0.04,
        "y": 0.08
      },
      "kind": "title",
      "text": "Solar Valuation Summary(1)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e67bd6cc-a669-47b9-9df5-f87d10fbbbbf",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "dc220a40-0620-42dd-8c36-26183d88b2f8",
      "evidence": "Football field valuation chart showing ranges for Comparable Companies, Precedent Transactions, DCF, and Trading Range.",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "football-field-valuation",
      "slug": null,
      "matchId": "0d2c35fe-ce9e-4224-82bd-6a59982744ef",
      "evidence": "Visual representation of valuation ranges across multiple methodologies.",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [
    {
      "to": 15,
      "from": 10,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "36b07cf9-2263-4a40-bf58-87fdebc1bb32",
      "evidence": "The deck presents the potential operating and financial cost savings summary",
      "position": 0,
      "objective": "What are the consequences of not pursuing the merger?",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}