{
  "docId": "019de06f-aec1-758c-a5c4-11bc9740b93d",
  "docSlug": "cde03a116e8fb0477de6c54dc09768a1",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 23 slides",
  "authorId": "goldman-sachs",
  "authorName": "Goldman Sachs",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 21,
  "pageCount": 23,
  "prevPage": 20,
  "nextPage": 22,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 60,
  "notes": "Includes sensitivity analysis tables for Pro Forma and Status Quo implied values.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-aec1-758c-a5c4-11bc9740b93d/21",
  "deckHref": "/decks/019de06f-aec1-758c-a5c4-11bc9740b93d",
  "deckJsonHref": "/decks/019de06f-aec1-758c-a5c4-11bc9740b93d.json",
  "deckAnchorHref": "/decks/019de06f-aec1-758c-a5c4-11bc9740b93d#slide-21",
  "components": [
    {
      "bbox": {
        "h": 0.18,
        "w": 0.12,
        "x": 0.04,
        "y": 0.25
      },
      "kind": "callout",
      "text": "Pro forma yield based on blended 2019 and 2020 Midstream and GP status quo yields",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e500868f-681b-483c-a784-a09d4adb8f00",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.7,
        "x": 0.13,
        "y": 0.13
      },
      "kind": "paragraph",
      "text": "1.7000 x All-Exh. Ratio (1.5397 x Equity + $3.00 / Unit Cash) | ($ in per share amounts)",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9ffd0611-2bde-4e85-94d6-5d9244bcbc1d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.13,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "Source: Arkose Management, Bloomberg market data as of 16-Aug-2018. Distributions discounted according to the mid-period convention; all values discounted to 30-Jun-2018.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "df27c395-918f-48f0-a467-39c00062bc25",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.75,
        "x": 0.13,
        "y": 0.21
      },
      "kind": "table",
      "text": "Main financial projection table showing Cash Flows to Equity and PV of Future Share Price",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "898b2041-2c82-4ab2-9c8b-9e3b65d5dda4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.55,
        "x": 0.33,
        "y": 0.72
      },
      "kind": "table",
      "text": "Sensitivity analysis tables for Pro Forma and Status Quo Implied Value at Various Yields",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "73e1a240-83a8-45c8-9dc8-995aa9c4b1b1",
      "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 - Pro Forma",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "54578193-2d3a-4438-a7f8-22c83c58a391",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "f3a29ae0-e961-428c-8def-1f796f0a179f",
      "evidence": "Main financial projection table showing Cash Flows to Equity and PV of Future Share Price",
      "confidence": 0.8
    },
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "744d66cc-62bf-4ad9-915e-1eacec40fe70",
      "evidence": "Illustrative Present Value of Future Share Price - Pro Forma table showing Cash Flows to Equity and PV of Future Share Price",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "4831addb-c064-4d32-9378-740451f3f26a",
      "evidence": "Sensitivity tables for Pro Forma and Status Quo Implied Value at Various Yields",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 23,
      "from": 13,
      "beatId": "1ba7c9bb-da3e-4e8e-82a5-929da2c9b0ff",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The deck outlines the potential impact of the proposed transaction and next steps",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [
    {
      "to": 23,
      "from": 13,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "efa2c5e6-9957-49d0-bc10-086a0dea0f64",
      "evidence": "The deck outlines the potential impact of the proposed transaction",
      "position": 1,
      "objective": "To highlight the cost of not taking action",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}