{
  "docId": "019de06f-880c-7334-ae38-65605a34a766",
  "docSlug": "b94ead133dfacbf649f6f7bf3490a2da",
  "documentTitle": "Credit Suisse | Investment Banking Pitch Book | 49 slides",
  "authorId": "credit-suisse",
  "authorName": "Credit Suisse",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2017-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3324081,
  "pageNumber": 39,
  "pageCount": 49,
  "prevPage": 38,
  "nextPage": 40,
  "slideType": "data_table",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 10,
  "notes": "The table calculates implied equity value and per share value based on a selected multiple range of 0.70x to 0.90x applied to a $622M TBV.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-880c-7334-ae38-65605a34a766/39",
  "deckHref": "/decks/019de06f-880c-7334-ae38-65605a34a766",
  "deckJsonHref": "/decks/019de06f-880c-7334-ae38-65605a34a766.json",
  "deckAnchorHref": "/decks/019de06f-880c-7334-ae38-65605a34a766#slide-39",
  "components": [
    {
      "bbox": {
        "h": 0.018,
        "w": 0.302,
        "x": 0.655,
        "y": 0.005
      },
      "kind": "disclaimer",
      "text": "PRELIMINARY | SUBJECT TO FURTHER REVIEW & REVISION",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5cffc11b-a822-4618-91b9-e5f7be041523",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.115,
        "w": 0.765,
        "x": 0.048,
        "y": 0.865
      },
      "kind": "source-note",
      "text": "Source: Osprey management, public filings, SNL Financial and FactSet. (1) Calculated based on Q2'17A tangible book value, adjusted for $3.3 million cash used to repurchase shares and $0.3 million cash proceeds received from exercise of options settled during 7/1/17 - 9/30/17, per Osprey management. (2) Based on fully diluted shares outstanding, calculated based on 41,480,754 basic shares (incl. unvested restricted stock), 0.125 million options and 12.0 million warrants as of 9/30/17. per Osprey management. Assumes treasury stock method.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0cc10337-bd0f-46bb-a44b-1d0aad1dba63",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.118,
        "w": 0.904,
        "x": 0.048,
        "y": 0.143
      },
      "kind": "table",
      "text": "Parameter, Metric, Low, High, Low, High. 6/30/17A Adjusted TBV, $622, 0.70x, 0.90x, $435, $560. Implied equity value reference range, $435, $560. Implied equity value per share reference range, $10.49, $13.28",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f5cea900-ebee-4b34-af48-3c1298e7ee1b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.035,
        "w": 0.635,
        "x": 0.048,
        "y": 0.031
      },
      "kind": "title",
      "text": "Preliminary selected public companies analysis (cont'd)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a53adf91-cc69-4155-87fa-f4398efb6bef",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.023,
        "w": 0.135,
        "x": 0.048,
        "y": 0.075
      },
      "kind": "title",
      "text": "Selected BDCs",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "653c072f-c7dd-437c-af60-ffa057dcb157",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "fb77d7fd-4d40-42fe-b35c-de1b11f2efcf",
      "evidence": "table/data: Parameter, Metric, Low, High, Low, High. 6/30/17A Adjusted TBV, $622, 0.70x, 0.90x, $435, $560.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 49,
      "from": 31,
      "beatId": "6356481a-a6e8-42ae-8b76-22c5961d2eb6",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The document provides strategic recommendations and conclusions",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}