{
  "docId": "019de06f-d581-7780-94e9-df7e46f9c501",
  "docSlug": "a903d8e2fb821da9c4f39d80a4c91a21",
  "documentTitle": "Barclays | Investment Banking Pitch Book | 40 slides",
  "authorId": "barclays",
  "authorName": "Barclays",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-07-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 26,
  "pageCount": 40,
  "prevPage": 25,
  "nextPage": 27,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 48,
  "notes": "Includes sensitivity analysis tables for Equity Value and Implied TV Growth Rate based on Cost of Equity and P/NAV multiples.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-d581-7780-94e9-df7e46f9c501/26",
  "deckHref": "/decks/019de06f-d581-7780-94e9-df7e46f9c501",
  "deckJsonHref": "/decks/019de06f-d581-7780-94e9-df7e46f9c501.json",
  "deckAnchorHref": "/decks/019de06f-d581-7780-94e9-df7e46f9c501#slide-26",
  "components": [
    {
      "bbox": {
        "h": 0.04,
        "w": 0.88,
        "x": 0.06,
        "y": 0.87
      },
      "kind": "source-note",
      "text": "Sources: MDLY Management estimates. Files uploaded to the Integrate ShareVault virtual dataroom 6.1.38 Vehicle Financials - MCC. 1. Projected financials provided by MDLY Management and revised since August 2018 presentation.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c6f289d7-ef08-42eb-baab-0fe3effa9355",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.11,
        "w": 0.55,
        "x": 0.11,
        "y": 0.23
      },
      "kind": "table",
      "text": "Projected Financials table showing Net Investment Income and Net Asset Value from 2019E to 2022E.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ad10a04c-2e93-4b10-aa5d-f732b186ba85",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.45,
        "x": 0.25,
        "y": 0.65
      },
      "kind": "table",
      "text": "Implied TV Growth Rate table showing growth rates across different Cost of Equity and P/NAV multiples.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9187cf80-49c8-4ceb-a6b2-a5d193b710c3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.85,
        "x": 0.11,
        "y": 0.38
      },
      "kind": "table",
      "text": "Equity Value Sensitivities table showing NPV of Cash Flows, Terminal Value, and Total Equity Value across different Cost of Equity and P/NAV multiples.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "96733fe5-c3a7-4b8d-8c52-645ef2103553",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.88,
        "x": 0.06,
        "y": 0.05
      },
      "kind": "title",
      "text": "Pro Forma SIC: Discounted Cash Flow Analysis (combination with MCC and MDLY)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "52e0dc71-942a-4765-9daf-bfbd43097148",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "dcb57944-eba1-4fd6-ad8c-fcf9ca3f3ae0",
      "evidence": "The slide explicitly presents sensitivity tables for Equity Value and Implied TV Growth Rate.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 26,
      "from": 17,
      "beatId": "fd458c39-1469-4026-ba7b-7f67d3a9a055",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "Slides 17-26 present sensitivity analysis and pro forma analysis",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}