{
  "docId": "019de06f-dba8-7368-8a52-1d8f6c782dde",
  "docSlug": "e02185efe7527dc444d6ea9199da6240",
  "documentTitle": "Lazard | Investment Banking Pitch Book | 49 slides",
  "authorId": "lazard",
  "authorName": "Lazard",
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2929293,
  "pageNumber": 18,
  "pageCount": 49,
  "prevPage": 17,
  "nextPage": 19,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Includes sensitivity analysis tables for WACC and Terminal LTM EBIT Multiples.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-dba8-7368-8a52-1d8f6c782dde/18",
  "deckHref": "/decks/019de06f-dba8-7368-8a52-1d8f6c782dde",
  "deckJsonHref": "/decks/019de06f-dba8-7368-8a52-1d8f6c782dde.json",
  "deckAnchorHref": "/decks/019de06f-dba8-7368-8a52-1d8f6c782dde#slide-18",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.16,
        "y": 0.092
      },
      "kind": "source-note",
      "text": "Source: Vail management and Raven public filings. Note: Assumes transaction closes on 11/2/19. Stock-based compensation (\"SBC\") treated as a cash expense. Raven fiscal year ends January 31st.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4ac2edb3-9826-4292-b6f0-b14bc4305899",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.92,
        "x": 0.04,
        "y": 0.2
      },
      "kind": "table",
      "text": "DCF projection table showing Revenue, EBIT, SBC, Taxes, and Unlevered Free Cash Flow from 2018A to 2024E.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a07d100a-5f98-450f-b87c-abc8fa7229d4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.92,
        "x": 0.04,
        "y": 0.63
      },
      "kind": "table",
      "text": "Sensitivity tables for Enterprise Value, Equity Value, Implied Perpetuity Growth Rate, and Implied LTM Revenue Multiple.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b08bee80-5fdd-4d3c-80e3-62463c937961",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.04,
        "y": 0.14
      },
      "kind": "title",
      "text": "Raven – Discounted Cash Flow Analysis (5 Years)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "02185d7a-2114-45ab-8efc-4ca75b51468c",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 19,
      "from": 11,
      "beatId": "1e1e984e-b5df-400c-9040-8bd593f6d449",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Includes valuation summaries, benchmarking, and DCF analyses",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 19,
      "from": 18,
      "name": "Iceberg",
      "slug": "10-iceberg",
      "bestFor": "Consulting, complex problem solving, organizational change",
      "matchId": "184e07ab-5284-49f4-9cb0-52762aab1fc3",
      "evidence": "Raven – Discounted Cash Flow Analysis",
      "position": 1,
      "objective": "Reveal DCF analysis",
      "structure": "The Symptom (Visible) -> The System (Hidden) -> The Root Cause",
      "confidence": 0.6,
      "description": "Reveal that the visible problem is merely a symptom of a deeper root cause"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}