{
  "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": 7,
  "pageCount": 12,
  "prevPage": 6,
  "nextPage": 8,
  "slideType": "data_table",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 120,
  "notes": "Includes a primary valuation table and two sensitivity matrices for Series B issuance and value.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-9c57-70b7-a960-5e29104b0ace/7",
  "deckHref": "/decks/019de06f-9c57-70b7-a960-5e29104b0ace",
  "deckJsonHref": "/decks/019de06f-9c57-70b7-a960-5e29104b0ace.json",
  "deckAnchorHref": "/decks/019de06f-9c57-70b7-a960-5e29104b0ace#slide-7",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.86
      },
      "kind": "disclaimer",
      "text": "Source: Arkose Projections, Wall Street research and Bloomberg market data as of 27-Apr-2018. Note: Pro forma analysis assumes 1.1x coverage ratio in 2018 and 2019-2022 coverage ratios held constant to current standalone forecasts.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a0090c9c-f010-4279-b1ff-0e5030f2678a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.22
      },
      "kind": "table",
      "text": "Main valuation table showing Pro Forma Equity Value, share counts, and Implied GP Share Price across various upside scenarios.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "237352e6-92d6-4c12-8388-133046ca36dc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.75,
        "x": 0.18,
        "y": 0.7
      },
      "kind": "table",
      "text": "Sensitivity matrix for Implied Value of Series B Interest.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "78694fdd-f6a1-40ef-aef9-74dcb20308d9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.75,
        "x": 0.18,
        "y": 0.5
      },
      "kind": "table",
      "text": "Sensitivity matrix for Implied # of GP Share Issued for Series B.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9d0593b8-85cc-45ca-aac2-0b394e3964f1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.13,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Analysis at Various Implied GP Share Prices (con't)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b6763dac-c6db-4039-b574-408f6d61fa7a",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "056e4603-ed76-47de-99d1-2b9139eb494f",
      "evidence": "Main valuation table showing Pro Forma Equity Value, share counts, and Implied GP Share Price across various upside scenarios.",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [
    {
      "to": 7,
      "from": 3,
      "name": "Mece Breakdown",
      "slug": "40-mece-breakdown",
      "bestFor": "Problem structuring, ensuring completeness, strategic analysis",
      "matchId": "9bb64511-8bd5-4451-8ce0-f25d2311392a",
      "evidence": "The financial analysis and data tables provide a detailed breakdown",
      "position": 0,
      "objective": "To break down the financial analysis into comparable components",
      "structure": "The Whole -> Category A (distinct) -> Category B (distinct) -> Category C (distinct) -> Complete Coverage",
      "confidence": 0.6,
      "description": "Divide a complex topic into mutually exclusive, collectively exhaustive categories"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}