{
  "docId": "019de06f-b520-76df-951e-5aad925af941",
  "docSlug": "d73d2cc099ddd8069f489463ead30c31",
  "documentTitle": "Citi | Investment Banking Pitch Book | 58 slides",
  "authorId": "citi",
  "authorName": "Citi",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-09-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 41,
  "pageCount": 58,
  "prevPage": 40,
  "nextPage": 42,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Includes a disclaimer about the preliminary nature of the data and source attribution to Series B discussion materials.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-b520-76df-951e-5aad925af941/41",
  "deckHref": "/decks/019de06f-b520-76df-951e-5aad925af941",
  "deckJsonHref": "/decks/019de06f-b520-76df-951e-5aad925af941.json",
  "deckAnchorHref": "/decks/019de06f-b520-76df-951e-5aad925af941#slide-41",
  "components": [
    {
      "bbox": {
        "h": 0.4,
        "w": 0.45,
        "x": 0.52,
        "y": 0.48
      },
      "kind": "chart",
      "text": "Sensitivity Analysis tables for Exit Yield vs Cost of Equity and Terminal Growth vs Cost of Equity.",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fe667c9f-701e-4084-b1ca-5e9bea8e9efd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.05,
        "y": 0.93
      },
      "kind": "disclaimer",
      "text": "Source: Series B Discussion Materials Presented by Series B Holders (as presented 8/9/2018). (1) Assumes a one quarter lag... (2) Discount rate factor... (3) Discounted at AMGP WACC...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c7be6748-5524-4824-afa8-43cf6ffcfff9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.3,
        "x": 0.65,
        "y": 0.01
      },
      "kind": "disclaimer",
      "text": "Preliminary and Confidential – Subject to Further Review and Revision",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d567c343-cf6f-4879-851a-1d2977046de9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.9,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "table",
      "text": "Cash Flow Summary table showing 2018E-2026E projections for Series B distributions and growth rates.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "808a17b8-26dc-47d2-8c10-4a4bd2620c76",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.45,
        "x": 0.05,
        "y": 0.48
      },
      "kind": "table",
      "text": "Terminal Value calculation breakdown showing AMGP value and discount factors.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "67dd8aab-3fe9-4309-bde5-2957c8956ec4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.05,
        "y": 0.02
      },
      "kind": "title",
      "text": "Stress Testing Series B Holders' Presented DCF Calculation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "201ed4f8-323b-4d9d-9ad7-8e80c6398299",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "4b0c3231-8bbb-4552-8393-1e967dc1b8ed",
      "evidence": "Two tables showing impact of changing variables (Exit Yield, Terminal Growth, Cost of Equity) on Implied Value.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 58,
      "from": 31,
      "beatId": "c58752ef-4fcb-4718-beaf-8cbad06d72ae",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The document concludes with an evaluation of the potential impacts and next steps for the investment opportunity.",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}