{
  "docId": "019de06f-a515-7234-8755-d4ff08b2a96a",
  "docSlug": "985e9e1781556c9ffdf94b3dbbcfdd3a",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 46 slides",
  "authorId": "goldman-sachs",
  "authorName": "Goldman Sachs",
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-06-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 42,
  "pageCount": 46,
  "prevPage": 41,
  "nextPage": 43,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 100,
  "notes": "Includes sensitivity analysis tables for GP value per share, total GP value, and terminal yield based on varying cost of equity and perpetuity growth rates.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-a515-7234-8755-d4ff08b2a96a/42",
  "deckHref": "/decks/019de06f-a515-7234-8755-d4ff08b2a96a",
  "deckJsonHref": "/decks/019de06f-a515-7234-8755-d4ff08b2a96a.json",
  "deckAnchorHref": "/decks/019de06f-a515-7234-8755-d4ff08b2a96a#slide-42",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.15,
        "x": 0.05,
        "y": 0.21
      },
      "kind": "list",
      "text": "Implied value as of 6/30/2018; Discounted using mid-year convention; Perpetuity growth rate of 2.0%; Ke of 9.0%",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "af8de6e3-c53e-4bf1-a3cc-beb1bf34a306",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.75,
        "x": 0.05,
        "y": 0.89
      },
      "kind": "source-note",
      "text": "Source: Arkose Projections and Bloomberg market data as of 04-Jun-2018. 2022E PF DPS includes partial tax shield; terminal DPS calculated based on assumed 20% effective cash tax rate per management's guidance.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5782b67a-e43c-44d3-aaa7-febd7155affb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.78,
        "x": 0.18,
        "y": 0.21
      },
      "kind": "table",
      "text": "DCF table showing Dividends Per Share, YoY Growth, Terminal Value, Discounted Cash Flows, and Implied Value of GP.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6f44d4fb-636f-4476-8405-b22db9b7af30",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.84,
        "x": 0.12,
        "y": 0.61
      },
      "kind": "table",
      "text": "Sensitivity tables for P.F. Implied GP Value ($/share), P.F. Implied GP Value ($mm), and Pro Forma Implied Terminal Yield.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e255f638-77ee-4a84-a585-3e2d243cc845",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.12,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Arkose GP Discounted Dividends Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2cc06b64-9111-4a0a-832a-676c21ae2b8d",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "2104cd0c-d372-4a6d-bfd3-3e55bbc92095",
      "evidence": "DCF table showing Dividends Per Share, YoY Growth, Terminal Value, Discounted Cash Flows, and Implied Value of GP.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "0c2c9610-1eeb-4101-ad5a-df1bc4e77e52",
      "evidence": "The slide presents a standard DCF valuation model with projections and sensitivity analysis.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 46,
      "from": 38,
      "beatId": "38d38818-75bd-4bb8-8516-e9a4dbbc3ac1",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Appendices",
      "beatSlug": "sequoia-pitch-team",
      "evidence": "The document includes various appendices, such as cost of capital, valuation materials, and tax analysis, which can be considered as providing additional information about the team and their expertise.",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}