{
  "docId": "019de06f-9b79-723f-8bb2-e5753f0bf133",
  "docSlug": "4e21c820771332d648b717d3cc2fd8fd",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 47 slides",
  "authorId": "goldman-sachs",
  "authorName": "Goldman Sachs",
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-05-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 47,
  "pageCount": 47,
  "prevPage": 46,
  "nextPage": null,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 45,
  "notes": "Includes valuation methodology assumptions for discount periods and cost of equity.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-9b79-723f-8bb2-e5753f0bf133/47",
  "deckHref": "/decks/019de06f-9b79-723f-8bb2-e5753f0bf133",
  "deckJsonHref": "/decks/019de06f-9b79-723f-8bb2-e5753f0bf133.json",
  "deckAnchorHref": "/decks/019de06f-9b79-723f-8bb2-e5753f0bf133#slide-47",
  "components": [
    {
      "bbox": {
        "h": 0.2,
        "w": 0.12,
        "x": 0.04,
        "y": 0.25
      },
      "kind": "callout",
      "text": "GP assumed NTM yield based on 2020E yield at the high end of the sensitivity range",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f97d4c1c-757a-44f5-aeb7-fd2a49556dc6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.13,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "Source: Arkose Management, Bloomberg market data as of 04-May-2018. Midstream discounted using illustrative 10.5% cost of equity. Present Value discounted to 31-Mar-2018.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a0b8079e-8261-45fb-964f-d132a4ce69ea",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.5,
        "x": 0.3,
        "y": 0.65
      },
      "kind": "table",
      "text": "Present Value of Future Share Price and Distributions Sensitivity",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cc50a1e2-8ca4-451a-8f9e-851f87754348",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.38,
        "w": 0.85,
        "x": 0.13,
        "y": 0.24
      },
      "kind": "table",
      "text": "Cash Flows to Equity and Present Value of Future Share Price tables",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e9c0c5d9-4fcd-4600-925d-404b59de3774",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.13,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Present Value of Future Share Price - GP",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2d44c463-a265-4bf1-9de6-455f1d83d7db",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "737dc6fb-125c-4b5c-a9c5-ec0820a862ba",
      "evidence": "Cash Flows to Equity and Present Value of Future Share Price tables",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "valuation",
      "slug": null,
      "matchId": "4c239ffc-924b-4332-8801-60be0da04c92",
      "evidence": "DCF-based present value calculation",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 47,
      "from": 31,
      "beatId": "a5402577-f245-4e2b-a64a-793246dccd54",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The document outlines the proposed transaction terms and conditions, as well as the expected impact and next steps",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}