{
  "docId": "019de06f-dce8-732b-854d-afd63b6c3354",
  "docSlug": "5575eb84d68ad22a4f259dc1762570dd",
  "documentTitle": "Moelis & Company | Investment Banking Pitch Book | 22 slides",
  "authorId": "moelis-company",
  "authorName": "Moelis & Company",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2964213,
  "pageNumber": 20,
  "pageCount": 22,
  "prevPage": 19,
  "nextPage": 21,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes sensitivity tables for Total Equity Value and Implied Perpetuity Growth Rates.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-dce8-732b-854d-afd63b6c3354/20",
  "deckHref": "/decks/019de06f-dce8-732b-854d-afd63b6c3354",
  "deckJsonHref": "/decks/019de06f-dce8-732b-854d-afd63b6c3354.json",
  "deckAnchorHref": "/decks/019de06f-dce8-732b-854d-afd63b6c3354#slide-20",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.05,
        "y": 0.94
      },
      "kind": "disclaimer",
      "text": "Source: Management Case. Note: Balance sheet include projected figures as of September 30th, 2019. Cash balance is projected as of September 30th, 2019...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e292cbe7-05d8-456e-9b0e-4109f58d277c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.55,
        "x": 0.05,
        "y": 0.215
      },
      "kind": "table",
      "text": "Unlevered Free Cash Flows projection table (2019E-2024E)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "56b6336e-ee83-46d9-9ea9-c45433cf85a9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.05,
        "y": 0.715
      },
      "kind": "table",
      "text": "Sensitivity Analysis: Total Equity Value",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1b606fb2-9197-4559-8b98-bdf5fde01a01",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.52,
        "y": 0.715
      },
      "kind": "table",
      "text": "Sensitivity Analysis: Implied Perpetuity Growth Rates",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3bf45498-821a-4ad8-b027-42bba3367413",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.35,
        "x": 0.62,
        "y": 0.215
      },
      "kind": "table",
      "text": "Illustrative Calculations for Enterprise and Equity Value",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a32cc418-5af0-4106-a78b-ab5fd4fce7b5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.11
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis – Including Online Sports Betting",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7e612589-9175-4408-86d0-fcb92bd3aa56",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "b5622469-c8c8-4dc0-bc30-4112915f88db",
      "evidence": "Standard DCF valuation structure",
      "confidence": 1
    },
    {
      "name": "Sensitivity Analysis",
      "slug": null,
      "matchId": "c131cd55-36ff-43c2-bfc9-d66419277ad3",
      "evidence": "Sensitivity tables for WACC and Terminal Multiples",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 20,
      "from": 16,
      "beatId": "dec9fa48-7b9f-4f45-97de-f929ef78d6ff",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Selected Publicly Traded Companies Analysis, Discounted Cash Flow Analysis",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}