{
  "docId": "019de06f-c684-7149-aeba-0c03fac76933",
  "docSlug": "b44a32c18920ff277a66e40a72e3d66b",
  "documentTitle": "Bank of America | Investment Banking Pitch Book | 11 slides",
  "authorId": "bank-of-america",
  "authorName": "Bank of America Merrill Lynch",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-03-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 7,
  "pageCount": 11,
  "prevPage": 6,
  "nextPage": 8,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 60,
  "notes": "Includes terminal value calculation, sensitivity analysis for discount rates and exit multiples, and derivation of equity value per LP unit.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-c684-7149-aeba-0c03fac76933/7",
  "deckHref": "/decks/019de06f-c684-7149-aeba-0c03fac76933",
  "deckJsonHref": "/decks/019de06f-c684-7149-aeba-0c03fac76933.json",
  "deckAnchorHref": "/decks/019de06f-c684-7149-aeba-0c03fac76933#slide-7",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.805,
        "x": 0.098,
        "y": 0.855
      },
      "kind": "source-note",
      "text": "Source: 3/1/2019 Adjusted Case Model. Note: Assumes an effective date of 12/31/18. AMID discount rate range represents an illustrative weighted average cost of capital rounded to the nearest 0.05%. Cash flows discounted to January 1, 2019 using mid-year convention.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "07df6b70-f106-48ca-a52e-fdfd7e77e09a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.215,
        "w": 0.805,
        "x": 0.098,
        "y": 0.215
      },
      "kind": "table",
      "text": "DCF projection table showing EBITDA, Capex, Divestiture Proceeds, and Cash Flow from 2019E to 2023E plus Terminal Value.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4004ef95-281c-4d38-823d-5395b6eae6c4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.375,
        "w": 0.805,
        "x": 0.098,
        "y": 0.465
      },
      "kind": "table",
      "text": "Sensitivity analysis table for Enterprise Value and Equity Value per LP unit based on varying discount rates and EBITDA exit multiples.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "17c3bdf2-c576-4802-aefc-d15f0e9d7f60",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.098,
        "y": 0.118
      },
      "kind": "title",
      "text": "Illustrative Valuation Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2dc8fd20-12ee-4f00-87c4-07d916c81f6d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.45,
        "x": 0.098,
        "y": 0.152
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis – 3/1/2019 Adjusted Case",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "84724982-b4e1-4e98-82f0-65e82c5c87e3",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "ba0d6132-25cf-4798-8cba-40002319aeca",
      "evidence": "Discounted Cash Flow Analysis – 3/1/2019 Adjusted Case",
      "confidence": 0.7
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "b76df75d-4b8b-49d4-b516-86e483a00f46",
      "evidence": "Sensitivity analysis table for Enterprise Value and Equity Value per LP unit based on varying discount rates and EBITDA exit multiples.",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "4ff4d760-83d8-449c-a05a-e0606a9fc6cd",
      "evidence": "DCF analysis table and terminal value calculation",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 7,
      "from": 5,
      "beatId": "eab3b718-6c76-4a94-934d-a7c07e2a49d3",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The illustrative valuation analysis and appendix data slides provide evidence and proof.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 7,
      "from": 3,
      "name": "Mece Breakdown",
      "slug": "40-mece-breakdown",
      "bestFor": "Problem structuring, ensuring completeness, strategic analysis",
      "matchId": "3b1c952d-0e3f-49c2-84cf-f8c27a337cf0",
      "evidence": "The financial analysis and appendix data slides provide a detailed breakdown of the valuation analysis.",
      "position": 0,
      "objective": "to break down the valuation analysis into its components",
      "structure": "The Whole -> Category A (distinct) -> Category B (distinct) -> Category C (distinct) -> Complete Coverage",
      "confidence": 0.6,
      "description": "Divide a complex topic into mutually exclusive, collectively exhaustive categories"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}