{
  "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": 48,
  "pageCount": 58,
  "prevPage": 47,
  "nextPage": 49,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 120,
  "notes": "Includes a sensitivity analysis table with highlighted cells.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-b520-76df-951e-5aad925af941/48",
  "deckHref": "/decks/019de06f-b520-76df-951e-5aad925af941",
  "deckJsonHref": "/decks/019de06f-b520-76df-951e-5aad925af941.json",
  "deckAnchorHref": "/decks/019de06f-b520-76df-951e-5aad925af941#slide-48",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.03,
        "y": 0.93
      },
      "kind": "source-note",
      "text": "Source: Company filings, management projections, FactSet, Wall Street Research. Market data as of 9/7/2018. Note: Valuation discounted to 6/30/2018. Terminal value assumes midpoint 11.5x P / DCF valuation.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9eb967e4-b9a7-4c7f-9de6-04c5d57e9405",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.75,
        "x": 0.13,
        "y": 0.125
      },
      "kind": "table",
      "text": "Cash Flow Summary table showing EBITDA, Interest, Capex, Taxes, Distributable Cash Flow, Distributions, and DCF/LP Unit from 2H 2018E to 2023E.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0e5b00b8-1d62-48be-a14b-7563447d21cd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.75,
        "x": 0.13,
        "y": 0.55
      },
      "kind": "table",
      "text": "Sensitivity Analysis tables for Implied Price per Unit and Implied Growth Rate based on Cost of Equity and Terminal P/DCF Multiple.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0114342f-314e-4b2e-8ba7-245748f4d4c1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.45,
        "x": 0.03,
        "y": 0.03
      },
      "kind": "title",
      "text": "AM Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0432454f-580c-4ad0-aa0e-53b322249d90",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "410ec06e-0118-4f09-ae58-e098dcb59eb3",
      "evidence": "Cash Flow Summary table showing EBITDA, Interest, Capex, Taxes, Distributable Cash Flow, Distributions, and DCF/LP Unit from 2H 2018E to 2023E.",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "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
}