{
  "docId": "019de06f-bb4b-75b1-b9d4-9c2dda2718a3",
  "docSlug": "2e2c51daac36a3fcc4cf227ac30c3462",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 49 slides",
  "authorId": "goldman-sachs",
  "authorName": "Goldman Sachs",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 39,
  "pageCount": 49,
  "prevPage": 38,
  "nextPage": 40,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 100,
  "notes": "Includes sensitivity tables for Cost of Equity vs Perpetuity Growth Rate and Implied Terminal Yield.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-bb4b-75b1-b9d4-9c2dda2718a3/39",
  "deckHref": "/decks/019de06f-bb4b-75b1-b9d4-9c2dda2718a3",
  "deckJsonHref": "/decks/019de06f-bb4b-75b1-b9d4-9c2dda2718a3.json",
  "deckAnchorHref": "/decks/019de06f-bb4b-75b1-b9d4-9c2dda2718a3#slide-39",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.13,
        "y": 0.9
      },
      "kind": "disclaimer",
      "text": "Source: GP Pro Forma Forecast and Bloomberg market data as of 5-Oct-2018. Q4 2018 dividend valued at year end 2018; all others based on mid-year convention.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d00c3b3b-3d72-4791-8843-fed514896923",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.15,
        "x": 0.05,
        "y": 0.21
      },
      "kind": "list",
      "text": "Assumptions: Implied value as of 9/30/2018, Discounted using mid-year convention, Perpetuity growth rate of 2.0%, Ke of 9.0%, Terminal DCF assumes 20% tax rate, Q4 2018 DCF based on status quo DCF",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4cfe3d51-cc04-4a18-960c-536fa5c4dd81",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.75,
        "x": 0.19,
        "y": 0.49
      },
      "kind": "table",
      "text": "Pro Forma Tax Attributes table showing step up depreciation, tax rate, and cash tax savings.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c15715ab-8f05-4a0e-bf07-d9fbf9f3e1d8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.75,
        "x": 0.19,
        "y": 0.21
      },
      "kind": "table",
      "text": "Illustrative Discounted Cash Flow table showing DCF per share, terminal value, and present value calculations.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e173933d-afff-4dba-84b9-422d4356d2b1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.35,
        "x": 0.19,
        "y": 0.72
      },
      "kind": "table",
      "text": "Sensitivity analysis table for Cost of Equity vs Perpetuity Growth Rate.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "519302b0-c5c3-4c6b-8582-66af7a5ce2f7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.3,
        "x": 0.65,
        "y": 0.72
      },
      "kind": "table",
      "text": "Sensitivity analysis table for Implied Terminal Yield.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "aeee60c6-b6f0-4acc-858e-5afc09831cbe",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.13,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Arkose GP Discounted DCF Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "09c66316-7780-4b5b-9307-2e6095b5b497",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "de375a52-1d28-472e-b359-9e863d604b2e",
      "evidence": "Illustrative Arkose GP Discounted DCF Analysis table",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 49,
      "from": 28,
      "beatId": "4042655f-1661-4ac1-9729-98cd774607c4",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The pitch book provides extensive data and analysis to support its conclusions, including financial models, data tables, and appendices.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}