{
  "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": 35,
  "pageCount": 40,
  "prevPage": 34,
  "nextPage": 36,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 60,
  "notes": "Includes sensitivity tables for Terminal Value, Total 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-df7e46f9c501/35",
  "deckHref": "/decks/019de06f-d581-7780-94e9-df7e46f9c501",
  "deckJsonHref": "/decks/019de06f-d581-7780-94e9-df7e46f9c501.json",
  "deckAnchorHref": "/decks/019de06f-d581-7780-94e9-df7e46f9c501#slide-35",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.88,
        "x": 0.06,
        "y": 0.86
      },
      "kind": "source-note",
      "text": "Source: MDLY Management estimates. Files and information received from MDLY Management on July 19 and 20, 2019. 1. Assuming MCC is sold to a third party pursuant to 'go shop'. 2. Per MDLY Management, MDLY and MCC's advisory contract would be expected to terminate in 4Q 2019; we have assumed 75% of the full-year MCC NII for 2019E.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1093da94-e886-4046-a994-ff33b422ecb7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.65,
        "x": 0.09,
        "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": "9591728b-4bfd-46fd-bb1a-f07d69e43893",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.75,
        "x": 0.16,
        "y": 0.41
      },
      "kind": "table",
      "text": "Sensitivity tables for NPV, Terminal Value, Total Equity Value, and Implied TV Growth Rate.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e887b1af-1323-4947-9a70-d6b5cdece966",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.8,
        "x": 0.06,
        "y": 0.05
      },
      "kind": "title",
      "text": "Pro Forma SIC: Discounted Cash Flow Analysis (combination with SIC only) (1)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "33559a70-1b39-4e0f-9ab8-a14c16f62ba6",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "3461891c-b44c-4fe9-9102-1cfe764983ed",
      "evidence": "Discounted Cash Flow Analysis with sensitivity tables for NPV, Terminal Value, Total Equity Value, and Implied TV Growth Rate.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "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
}