{
  "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": 29,
  "pageCount": 40,
  "prevPage": 28,
  "nextPage": 30,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 120,
  "notes": "The table uses a range of NAV multiples from 0.46x to 1.00x to calculate various financial outcomes for MDLY stakeholders.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-d581-7780-94e9-df7e46f9c501/29",
  "deckHref": "/decks/019de06f-d581-7780-94e9-df7e46f9c501",
  "deckJsonHref": "/decks/019de06f-d581-7780-94e9-df7e46f9c501.json",
  "deckAnchorHref": "/decks/019de06f-d581-7780-94e9-df7e46f9c501#slide-29",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.85,
        "x": 0.07,
        "y": 0.84
      },
      "kind": "disclaimer",
      "text": "Source: Bloomberg, FactSet, Company Filings. MDLY Management estimates. Files and information received from MDLY Management on July 19 and 20, 2019. Financial data based on management estimates.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "57f6f511-7a18-45c0-82b2-84600081ecf5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.85,
        "x": 0.07,
        "y": 0.93
      },
      "kind": "other",
      "text": "Barclays logo and page number 23",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "460d5235-3624-4402-8d1f-530a6afb60bd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.85,
        "x": 0.07,
        "y": 0.18
      },
      "kind": "table",
      "text": "Sensitivity analysis table showing consideration per share, premiums, enterprise value, and valuation multiples across NAV multiples.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a7de4a09-9c14-4c13-a437-89f72c9d724c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.85,
        "x": 0.07,
        "y": 0.13
      },
      "kind": "title",
      "text": "Value to MDLY shareholders is dependent upon the Price to NAV valuation of Pro Forma SIC ex MCC",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8f47eaf6-a93e-47dc-9a4a-8676f323206b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.85,
        "x": 0.07,
        "y": 0.08
      },
      "kind": "title",
      "text": "Analysis of Proposed Consideration (combination with SIC only)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "29e76bcb-8783-4233-846f-1509b135b8cd",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "7b3ea984-14ba-48cc-89d0-f8c7f6b35c63",
      "evidence": "The table systematically varies NAV multiples to show impact on valuation metrics.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 35,
      "from": 27,
      "beatId": "61aeab0a-e4ec-4207-ae00-2d903d2b83aa",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Solution & Approach",
      "beatSlug": "consultants-gambit-solution-approach",
      "evidence": "Slides 27-35 provide MDLY valuation analysis and pro forma SIC financial information",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}