{
  "docId": "019de06f-cbb1-70ff-b104-a90138273f97",
  "docSlug": "c9ebfffa7d05837c2a472c90283a7892",
  "documentTitle": "Perella Weinberg Partners | Investment Banking Pitch Book | 25 slides",
  "authorId": "perella-weinberg-partners",
  "authorName": "Perella Weinberg Partners",
  "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": 22,
  "pageCount": 25,
  "prevPage": 21,
  "nextPage": 23,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 50,
  "notes": "Includes two sensitivity tables showing implied value per Class A unit.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-cbb1-70ff-b104-a90138273f97/22",
  "deckHref": "/decks/019de06f-cbb1-70ff-b104-a90138273f97",
  "deckJsonHref": "/decks/019de06f-cbb1-70ff-b104-a90138273f97.json",
  "deckAnchorHref": "/decks/019de06f-cbb1-70ff-b104-a90138273f97#slide-22",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.8,
        "x": 0.05,
        "y": 0.18
      },
      "kind": "list",
      "text": "KEY ASSUMPTIONS: Analysis based on Oslo Management's 5-year plan; Illustrative valuation date 03/31/2019; WACC range 9.0%-10.5%; Terminal value based on 2023E pre-tax terminal multiples.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a1264858-5272-4213-89e8-0306f9d7e79d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.25,
        "y": 0.9
      },
      "kind": "source-note",
      "text": "Source: Projections provided by Oslo Management on 03/02/2019, Oslo company filings, Bloomberg, FactSet as of 03/06/2019. Notes: Analysis discounted using mid-year convention. (1) Analysis assumes 2:1 multiple ratio (FRE : Net Incentives) (2) Analysis assumes WACC of 9.2%",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "56ea6323-6911-4a8a-b51b-664cb8063120",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.05,
        "y": 0.56
      },
      "kind": "table",
      "text": "Implied Value Per Class A Unit (WACC Sensitivity)",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2b2f6d8e-6a73-44e7-a8f9-d51e29a9f882",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.52,
        "y": 0.56
      },
      "kind": "table",
      "text": "Implied Value Per Class A Unit (Terminal Mult. Sensitivity)",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "be3b4091-80a8-4f88-8092-3f2a71f1e1c2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "Oslo Discounted Cash Flow Analysis Summary",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "13190b38-9cb8-405a-bead-7cf9aa8ccd36",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Based on Oslo Management Projections – Non-Normalized Terminal Value",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "34a5e42d-4dda-4f97-abf8-229cd09be034",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "768dcf7c-546d-4d92-87da-ea6cb31bc6ae",
      "evidence": "Implied Value Per Class A Unit (Terminal Mult. Sensitivity) and Implied Value Per Class A Unit (WACC Sensitivity) tables.",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "e6766c7d-ca84-4ed4-8887-09ceaf0962e5",
      "evidence": "Two tables showing impact of changing WACC and Terminal Multiples on valuation.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 25,
      "from": 21,
      "beatId": "63ffce91-a863-4f6b-890b-ad0c8ce636d6",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "Research Sentiment, Liquidity Mechanism Implied Prices, and Legal Disclosures",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}