{
  "docId": "019de06f-7049-743a-b0a8-9cfe2ffaf4d1",
  "docSlug": "6b0fd61af0e9d15d1f72975600e94619",
  "documentTitle": "Moelis & Company | Investment Banking Pitch Book | 44 slides",
  "authorId": "moelis-company",
  "authorName": "Moelis & Company",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2016-07-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 28,
  "pageCount": 44,
  "prevPage": 27,
  "nextPage": 29,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 80,
  "notes": "Includes Moelis & Company branding; page number 27.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-7049-743a-b0a8-9cfe2ffaf4d1/28",
  "deckHref": "/decks/019de06f-7049-743a-b0a8-9cfe2ffaf4d1",
  "deckJsonHref": "/decks/019de06f-7049-743a-b0a8-9cfe2ffaf4d1.json",
  "deckAnchorHref": "/decks/019de06f-7049-743a-b0a8-9cfe2ffaf4d1#slide-28",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.85,
        "x": 0.08,
        "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 available only to Orlando pro forma for the acquisition; this does not reflect any value upside associated with Napa's NOL balance per Orlando management",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3d20c556-b929-4dc2-bf02-0acf0088c2b8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.6,
        "x": 0.08,
        "y": 0.85
      },
      "kind": "source-note",
      "text": "Source: Orlando Management, Napa Filings. Notes 1-5 detailing assumptions.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2b33a72e-393a-47a6-ac48-d8e11fc82fc4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.41,
        "x": 0.52,
        "y": 0.63
      },
      "kind": "table",
      "text": "Sensitivity table for Implied Perpetuity Growth Rate based on Discount Rate and LTM Revenue Terminal Multiple.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "75ad7a79-9aba-417b-8c11-53e496e8294d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.85,
        "x": 0.08,
        "y": 0.26
      },
      "kind": "table",
      "text": "DCF projection table showing Revenue, EBIT, adjustments, and Unlevered Free Cash Flow from H2 2017E to 2021E.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8b56dbcd-277f-4f23-904e-e22d4950e210",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.42,
        "x": 0.08,
        "y": 0.63
      },
      "kind": "table",
      "text": "Sensitivity table for Implied Share Price based on Discount Rate and LTM Revenue Terminal Multiple.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "94de1a14-611a-4318-95aa-a822b501d2f6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.45,
        "x": 0.08,
        "y": 0.59
      },
      "kind": "title",
      "text": "DISCOUNTED CASH FLOW ANALYSIS: SENSITIVITY TABLES",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "68de50a8-d58e-43e0-b22f-d6fcf72bde0c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.45,
        "x": 0.08,
        "y": 0.08
      },
      "kind": "title",
      "text": "Napa Discounted Cash Flow Analysis (Orlando Incremental Model Base Case)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d274bc91-e07d-44a2-bd14-7eeb38c248b1",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "f9b3067d-13ef-473f-894f-0db9d9b0fcb4",
      "evidence": "Napa Discounted Cash Flow Analysis (Orlando Incremental Model Base Case)",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 30,
      "from": 21,
      "beatId": "b380b2e6-9ccc-4363-b697-1e0c17c6c974",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The document presents the potential impact and next steps for the investment",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [
    {
      "to": 30,
      "from": 25,
      "name": "Quick Win Big Bet",
      "slug": "47-quick-win-big-bet",
      "bestFor": "Transformation planning, 100-day plans, resource allocation",
      "matchId": "037b0f88-b3fb-4875-864e-2434afb48c12",
      "evidence": "The document presents a clear investment thesis and potential returns",
      "position": 1,
      "objective": "Present a compelling investment opportunity",
      "structure": "The Full List -> Quick Wins (Low effort, High impact) -> Big Bets (High effort, High impact) -> Sequenced Roadmap",
      "confidence": 0.6,
      "description": "Separate initiatives into immediate wins and longer-term strategic bets"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}