{
  "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": 33,
  "pageCount": 44,
  "prevPage": 32,
  "nextPage": 34,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Includes a comparison of peer group metrics against a specific entity (Napa) and a sensitivity analysis table for WACC.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-7049-743a-b0a8-9cfe2ffaf4d1/33",
  "deckHref": "/decks/019de06f-7049-743a-b0a8-9cfe2ffaf4d1",
  "deckJsonHref": "/decks/019de06f-7049-743a-b0a8-9cfe2ffaf4d1.json",
  "deckAnchorHref": "/decks/019de06f-7049-743a-b0a8-9cfe2ffaf4d1#slide-33",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.105,
        "y": 0.88
      },
      "kind": "disclaimer",
      "text": "Source: Bloomberg, Capital IQ, Selected Public SaaS Company Filings, Duff & Phelps 2016 Valuation Handbook, U.S. Department of the Treasury. Note: Values as of 7/22/16. 1: Bloomberg adjusted beta. 2: Unlevered adjusted beta...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8d1796e5-bb47-4a27-b842-09e7e994c863",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.4,
        "x": 0.105,
        "y": 0.58
      },
      "kind": "list",
      "text": "Key assumptions including equity risk premium, treasury yield, size premium, tax rate, and pre-tax cost of debt.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "79ca47ed-f490-4e1c-bee1-1f8716238ffb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.8,
        "x": 0.105,
        "y": 0.21
      },
      "kind": "table",
      "text": "Peer group financial data table including Levered Beta, Total Debt, MV Equity, Debt/Total Cap, Asset Beta, and Int. Expense/Total Debt.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dd9195ee-be07-408d-8de5-82e4a908cd3b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.36,
        "x": 0.54,
        "y": 0.63
      },
      "kind": "table",
      "text": "WACC Sensitivity table showing WACC values based on Debt/Total Cap and Unlevered Beta.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cb12c677-5a22-4afd-b6b0-62dbd4f554a4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.105,
        "y": 0.11
      },
      "kind": "title",
      "text": "Weighted Average Cost of Capital Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8ddea080-885d-49cf-9bfe-9a0488d94326",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "8cd842ec-6c01-4e65-abc7-1042ac68d2fe",
      "evidence": "Peer group financial data table including Levered Beta, Total Debt, MV Equity, Debt/Total Cap, Asset Beta, and Int. Expense/Total Debt.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "6b5c7223-e618-4868-9142-480a62612b01",
      "evidence": "WACC SENSITIVITY table",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}