{
  "docId": "019de06f-d821-759d-ba9b-ab2fae6eb1b9",
  "docSlug": "5aeb6f5f870a69deeb757f7a5c96e6d1",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 10 slides",
  "authorId": "goldman-sachs",
  "authorName": "Goldman Sachs",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2929293,
  "pageNumber": 10,
  "pageCount": 10,
  "prevPage": 9,
  "nextPage": null,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 60,
  "notes": "Includes detailed footnotes explaining the TSM (Treasury Stock Method) and exchange ratios used for RSUs and options.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-d821-759d-ba9b-ab2fae6eb1b9/10",
  "deckHref": "/decks/019de06f-d821-759d-ba9b-ab2fae6eb1b9",
  "deckJsonHref": "/decks/019de06f-d821-759d-ba9b-ab2fae6eb1b9.json",
  "deckAnchorHref": "/decks/019de06f-d821-759d-ba9b-ab2fae6eb1b9#slide-10",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.92,
        "x": 0.04,
        "y": 0.78
      },
      "kind": "disclaimer",
      "text": "Source: Per Raven Management (received 20-Aug-2019) and Vail Management (received 16-Aug-2019). Note: Assumes all options (vested or unvested) with an exercise price at or above $15.00 per share are cancelled...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "07558b55-94d7-481c-a2db-98b9a582da9a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.35,
        "y": 0.02
      },
      "kind": "disclaimer",
      "text": "STRICTLY CONFIDENTIAL, PRELIMINARY DRAFT AND SUBJECT TO CHANGE",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "512d0a30-2714-478e-8a6e-7b02782a7f19",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.1,
        "x": 0.65,
        "y": 0.25
      },
      "kind": "legend",
      "text": "Includes incremental future dilution from $192m of Calistoga equity awards",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "31378f5e-dadf-4962-a413-ca1ec1a20528",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.92,
        "x": 0.04,
        "y": 0.2
      },
      "kind": "table",
      "text": "Capitalization table with columns for Current, Adjustments, Pro Forma, Full Acceleration, and final Pro Forma figures.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b151d7b6-6814-46d5-9157-b0bc8f7c5cf7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.13,
        "y": 0.08
      },
      "kind": "title",
      "text": "Pro Forma Vail Capitalization",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "90205ebe-0639-4c22-957c-9e956e082d6e",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "52677ed4-c068-47e4-b232-5788fe9f3c96",
      "evidence": "components: table/data: Capitalization table with columns for Current, Adjustments, Pro Forma, Full Acceleration, and final Pro Forma figures.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 10,
      "from": 4,
      "beatId": "b58fe027-95d6-4998-839a-7f599a8538f7",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The deck provides various data and analysis to support the investment opportunity",
      "position": 1,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 10,
      "from": 4,
      "name": "Pattern Hunter",
      "slug": "02-pattern-hunter",
      "bestFor": "Time-pressed audiences, building consensus, when data is strong",
      "matchId": "ea6c1e7b-0b2f-469c-80c0-2d2c6df343f3",
      "evidence": "The deck provides a detailed financial analysis and supporting data",
      "position": 0,
      "objective": "To demonstrate the financial viability of Project Raven",
      "structure": "Evidence A -> Evidence B -> Evidence C -> Pattern/Conclusion",
      "confidence": 0.6,
      "description": "Group multiple pieces of evidence that together point to a pattern or conclusion"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}