{
  "docId": "019de06f-9c57-70b7-a960-5e29104b0ace",
  "docSlug": "90a4db0c7388c28300574aa51f10d4db",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 12 slides",
  "authorId": "goldman-sachs",
  "authorName": "Goldman Sachs",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-05-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 11,
  "pageCount": 12,
  "prevPage": 10,
  "nextPage": 12,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 75,
  "notes": "The slide presents two distinct valuation sensitivity tables: one for Series B (PV of Distributions, PV of Terminal Value, and Total Value) and one for the Corresponding GP (Implied Share Price).",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-9c57-70b7-a960-5e29104b0ace/11",
  "deckHref": "/decks/019de06f-9c57-70b7-a960-5e29104b0ace",
  "deckJsonHref": "/decks/019de06f-9c57-70b7-a960-5e29104b0ace.json",
  "deckAnchorHref": "/decks/019de06f-9c57-70b7-a960-5e29104b0ace#slide-11",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.13,
        "y": 0.12
      },
      "kind": "paragraph",
      "text": "Series B & GP Dividend Discount Model | ($ in millions)",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "819ec2f4-be0d-4e93-b9bb-fbe65a271564",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.04,
        "y": 0.091
      },
      "kind": "source-note",
      "text": "Source: Arkose Projections, Wall Street research and Bloomberg market data as of 27-Apr-2018",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b2669d02-f33c-4b1f-b19f-7001616e787f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.92,
        "x": 0.04,
        "y": 0.2
      },
      "kind": "table",
      "text": "Series B sensitivity table showing PV of Distributions, PV of Terminal Value, and Total Value across Cost of Equity (7.25%-12.50%) and Terminal Yield (8.0%-12.0%)",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4f4019d9-0406-43e3-8903-31004184b456",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.92,
        "x": 0.04,
        "y": 0.58
      },
      "kind": "table",
      "text": "Corresponding GP sensitivity table showing DDM Implied GP Share Price across Cost of Equity (7.25%-12.50%) and Terminal Yield (8.0%-12.0%)",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a7381b6a-4249-4c1e-8d3e-33b4a2441c42",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.13,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Implied Series B Value (Cont'd)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "204b88c6-5095-40e8-84be-78d40eac444f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "Dividend Discount Model",
      "slug": null,
      "matchId": "34b13546-d075-4174-97b8-9778f97021ec",
      "evidence": "Explicitly stated in the slide title and subtitle.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 11,
      "from": 10,
      "beatId": "ba501528-0308-4c98-8bd5-ada0cbabb48c",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Solution",
      "beatSlug": "sequoia-pitch-solution",
      "evidence": "The illustrative implied Series B Value provides a solution or conclusion",
      "position": 2,
      "confidence": 0.6,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}