{
  "docId": "019de06f-71c7-7137-ba05-569f0cfd9045",
  "docSlug": "62b7163096bf63d4e34dd2b3cf7db3e2",
  "documentTitle": "Citi | Investment Banking Pitch Book | 16 slides",
  "authorId": "citi",
  "authorName": "Citi",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2016-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.4757879,
  "pageNumber": 13,
  "pageCount": 16,
  "prevPage": 12,
  "nextPage": 14,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 80,
  "notes": "Includes peer group tables for debt and equity metrics, and a summary of WACC calculation assumptions.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-71c7-7137-ba05-569f0cfd9045/13",
  "deckHref": "/decks/019de06f-71c7-7137-ba05-569f0cfd9045",
  "deckJsonHref": "/decks/019de06f-71c7-7137-ba05-569f0cfd9045.json",
  "deckAnchorHref": "/decks/019de06f-71c7-7137-ba05-569f0cfd9045#slide-13",
  "components": [
    {
      "bbox": {
        "h": 0.12,
        "w": 0.94,
        "x": 0.03,
        "y": 0.76
      },
      "kind": "paragraph",
      "text": "30-year US treasury bond yield used as the risk free rate... Small cap risk premium of 2.15% applied... Weighted average PRP based on geographical allocation... High yield bonds defined as... Statutory marginal tax rate based on KPMG...",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8ac24638-fc63-4f5e-b8b9-7db77a90025a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.94,
        "x": 0.03,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "Source: Bloomberg, FactSet, EIU, Citi WACC guideline, Citi estimate, KPMG's Corporate and Indirect Tax Survey, Ibbotson SBBI Valuation Yearbook.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "016b0626-600f-4adf-bf27-f119366c8163",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.45,
        "x": 0.03,
        "y": 0.42
      },
      "kind": "table",
      "text": "Cost of Equity-Related Metrics table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5062ca26-899d-470e-8a57-978c7c43d379",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.45,
        "x": 0.03,
        "y": 0.11
      },
      "kind": "table",
      "text": "Cost of Net Debt-Related Metrics table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c500b084-4a77-4aca-bf1e-e24293b0b3a6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.59,
        "w": 0.46,
        "x": 0.51,
        "y": 0.11
      },
      "kind": "table",
      "text": "WACC Calculation Inputs table",
      "attrs": null,
      "subkind": "kpi",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "53629648-61c6-484c-8e4a-60ee76cd5ed3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.45,
        "x": 0.03,
        "y": 0.03
      },
      "kind": "title",
      "text": "DCF Valuation – WACC Calculation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4329f598-a174-4981-87fd-b8c4bef9a211",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "2b951d3b-3c9f-465e-a499-819ef978c7d0",
      "evidence": "Cost of Net Debt-Related Metrics table and Cost of Equity-Related Metrics table.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 13,
      "from": 10,
      "beatId": "d2dc7b14-4a8d-4f73-b627-120849853aa5",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Includes valuation summary, comparable companies analysis, and DCF valuation",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}