{
  "docId": "019de06f-8e6b-71e3-9da5-38f20469c7cd",
  "docSlug": "c05362f87c928537bdc33ee30c611e91",
  "documentTitle": "Deutsche Bank | Investment Banking Pitch Book | 38 slides",
  "authorId": "deutsche-bank",
  "authorName": "Deutsche Bank",
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-02-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3268832,
  "pageNumber": 21,
  "pageCount": 38,
  "prevPage": 20,
  "nextPage": 22,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 80,
  "notes": "Includes a waterfall chart for components of present value and two sensitivity tables.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-8e6b-71e3-9da5-38f20469c7cd/21",
  "deckHref": "/decks/019de06f-8e6b-71e3-9da5-38f20469c7cd",
  "deckJsonHref": "/decks/019de06f-8e6b-71e3-9da5-38f20469c7cd.json",
  "deckAnchorHref": "/decks/019de06f-8e6b-71e3-9da5-38f20469c7cd#slide-21",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.19,
        "x": 0.03,
        "y": 0.61
      },
      "kind": "chart",
      "text": "Components of present value waterfall chart",
      "attrs": null,
      "subkind": "waterfall",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "92c71898-9f5c-430c-8252-abd26c6ff4f4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.18,
        "x": 0.03,
        "y": 0.2
      },
      "kind": "list",
      "text": "All projections provided by Pine management; Valuation as of YE 2017; Uses mid-year discounting; Company keeps capital structure the same going forward",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "88e3df4f-08c0-4740-a7bc-56ec4e5c15c3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.23,
        "y": 0.89
      },
      "kind": "source-note",
      "text": "Calculated as $221.4mm of carrying equity value divided by 201.7mm diluted shares. Source: Pine projections prepared by Pine Management and are pro-forma for sale of Tecmo; FY 2017 pending KPMG audit",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9869d13e-30bd-4909-b6b9-19329c2aab05",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.74,
        "x": 0.23,
        "y": 0.19
      },
      "kind": "table",
      "text": "EPS, EPS ex. Tecmo, Dividends per share projections for 2018E-2022E",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d2f22c43-e42e-4ff1-8d72-6f837f346b7f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.74,
        "x": 0.23,
        "y": 0.61
      },
      "kind": "table",
      "text": "Sensitivity analysis for P/E multiple and Perpetuity growth rate",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "aac0368c-918c-4eb6-b7c3-c1a479bcb955",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.74,
        "x": 0.23,
        "y": 0.31
      },
      "kind": "table",
      "text": "Cash flows, Terminal value, Value of Tecmo stake, Total value calculations",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "195161f0-1eee-4c01-a5f5-f3921e0718d3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.25,
        "x": 0.22,
        "y": 0.08
      },
      "kind": "title",
      "text": "Dividend discount model Case 2",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "35774a21-d086-4a8b-9019-b12a61b06a3b",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "7fe1fdc9-256d-4807-8ae0-dce4838435ee",
      "evidence": "The slide includes a waterfall chart for the components of present value.",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 23,
      "from": 11,
      "beatId": "e3d222de-faf7-4b47-86bc-4d310d8460c1",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Slides 11-23 provide a preliminary valuation framework, valuation summaries, and various data analyses.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}