{
  "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": 19,
  "pageCount": 49,
  "prevPage": 18,
  "nextPage": 20,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 200,
  "notes": "Includes sensitivity analysis tables for WACC vs Terminal LTM EBIT Multiple.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-dba8-7368-8a52-1d8f6c782dde/19",
  "deckHref": "/decks/019de06f-dba8-7368-8a52-1d8f6c782dde",
  "deckJsonHref": "/decks/019de06f-dba8-7368-8a52-1d8f6c782dde.json",
  "deckAnchorHref": "/decks/019de06f-dba8-7368-8a52-1d8f6c782dde#slide-19",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.16,
        "y": 0.93
      },
      "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": "972af09c-387b-4f79-8328-4b8b11c33b9f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.7,
        "x": 0.25,
        "y": 0.625
      },
      "kind": "table",
      "text": "Sensitivity Analysis Tables",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "543b1ab4-8926-4900-8d96-633ad9762c5a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.37,
        "w": 0.91,
        "x": 0.045,
        "y": 0.22
      },
      "kind": "table",
      "text": "DCF Projection Table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "90aa3655-782a-4f40-a591-5f85592e8bd0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.045,
        "y": 0.145
      },
      "kind": "title",
      "text": "Raven – Discounted Cash Flow Analysis (11 Years)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "df6c0732-d6ed-4384-80fe-c3580d6ccc37",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "27e1e3bf-7faa-4a60-b98b-988946008e7c",
      "evidence": "Table structure shows revenue, EBIT, taxes, depreciation, capex, and NWC adjustments to arrive at Unlevered Free Cash Flow.",
      "confidence": 1
    }
  ],
  "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
}