{
  "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": 46,
  "pageCount": 46,
  "prevPage": 45,
  "nextPage": null,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 120,
  "notes": "Includes a DCF table and two sensitivity analysis tables (PV per share and Total PV).",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-a515-7234-8755-d4ff08b2a96a/46",
  "deckHref": "/decks/019de06f-a515-7234-8755-d4ff08b2a96a",
  "deckJsonHref": "/decks/019de06f-a515-7234-8755-d4ff08b2a96a.json",
  "deckAnchorHref": "/decks/019de06f-a515-7234-8755-d4ff08b2a96a#slide-46",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.15,
        "x": 0.04,
        "y": 0.22
      },
      "kind": "list",
      "text": "Assumptions: Implied value as of 6/30/2018, Discounted using mid-year convention, Ke of 9.0%",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "528ccd41-460e-4188-b330-0b6a50a07da1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.13,
        "y": 0.16
      },
      "kind": "paragraph",
      "text": "Pro Forma Tax Attributes | ($ in millions, except per share data)",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "76fc0c55-8a45-49e5-b601-f550c9836d56",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.04,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "Source: Arkose Projections and Bloomberg market data as of 04-Jun-2018",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b6b9a5e8-3a2f-459f-b168-b53d9c0ec42d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.27,
        "w": 0.31,
        "x": 0.65,
        "y": 0.5
      },
      "kind": "table",
      "text": "Sensitivity table: Total P.V. of Tax Attributes vs Exh. Ratio and GP Cost of Equity",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1065be1d-9203-4119-917c-f43a75823aa0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.77,
        "x": 0.19,
        "y": 0.25
      },
      "kind": "table",
      "text": "Illustrative Discounted Cash Flow table showing depreciation, tax rate, cash tax savings, discount factors, and present value.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6f35036d-f790-4a3e-b592-c812283569ad",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.27,
        "w": 0.31,
        "x": 0.29,
        "y": 0.5
      },
      "kind": "table",
      "text": "Sensitivity table: PV of Tax Attributes ($ / share) vs Exh. Ratio and GP Cost of Equity",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7c383554-ceda-4096-9961-501b4510603d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.13,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Arkose GP Discounted Dividends Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "63021c54-c638-4e2a-9308-66a9947a1a45",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "9e3c5121-2935-4f09-836d-d7eeaabe60f6",
      "evidence": "Illustrative Discounted Cash Flow table showing depreciation, tax rate, cash tax savings, discount factors, and present value.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "182a765e-8127-4740-880e-bd2ef1f6b9d3",
      "evidence": "Table labeled 'Illustrative Discounted Cash Flow'",
      "confidence": 1
    },
    {
      "name": "Sensitivity Analysis",
      "slug": null,
      "matchId": "37a582a4-c9bf-4fb6-91db-3869856ad4d2",
      "evidence": "Two tables showing impact of varying inputs (Exh. Ratio, Cost of Equity) on outputs",
      "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
}