{
  "docId": "019de06f-de58-75cb-9c5b-31de4b15f962",
  "docSlug": "7fed589b68f6c1bd0a4ef10fe747d00f",
  "documentTitle": "Morgan Stanley | Investment Banking Pitch Book | 36 slides",
  "authorId": "morgan-stanley",
  "authorName": "Morgan Stanley",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3793104,
  "pageNumber": 26,
  "pageCount": 36,
  "prevPage": 25,
  "nextPage": 27,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 150,
  "notes": "Includes mid-year convention assumption and specific management-provided estimates.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-de58-75cb-9c5b-31de4b15f962/26",
  "deckHref": "/decks/019de06f-de58-75cb-9c5b-31de4b15f962",
  "deckJsonHref": "/decks/019de06f-de58-75cb-9c5b-31de4b15f962.json",
  "deckAnchorHref": "/decks/019de06f-de58-75cb-9c5b-31de4b15f962#slide-26",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.35,
        "x": 0.05,
        "y": 0.17
      },
      "kind": "callout",
      "text": "Management High Case | Valuation Date: 8/22/2019",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8ad35e60-b218-42e6-b58c-665378677555",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.91
      },
      "kind": "paragraph",
      "text": "Notes: 1. Assumes valuation date of 8/22/2019; uses mid-year convention. 2. Yoda management-provided estimates as of 7/25/2019; assumes fiscal year ends Feb 1; projections represent non-GAAP metrics. 3. Yoda capitalization from management as of 8/2/2019. 4. Federal net operating loss carryforwards of $55.7MM and tax credit carryforwards of $15.7MM per latest 10-K filed 3/29/2019",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fbb6afeb-aa66-4501-b5e0-9006eae99277",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.23
      },
      "kind": "table",
      "text": "FY20/CY19 - FY29/CY28 Free Cash Flow Build",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0011ed84-40ab-4690-91fb-1c9d9021492d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.9,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "FY20/CY19 - FY29/CY28 Discounted Cash Flow Valuation",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8321b7a5-0ee1-46e4-a124-d4cf388640e9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "title",
      "text": "Yoda Discounted Cash Flow Valuation (cont'd)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "edd28bd0-8556-425d-9d4c-d1816ef53822",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "ed41f986-fd7d-4a57-a579-20375eff7062",
      "evidence": "FY20/CY19 - FY29/CY28 Discounted Cash Flow Valuation and FY20/CY19 - FY29/CY28 Free Cash Flow Build",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "dff90ae1-fed9-47ef-8004-d93c5fa9ccf8",
      "evidence": "Table structure showing FCF build and present value calculations",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 26,
      "from": 16,
      "beatId": "1af1f437-869c-4f93-a725-957b4798516b",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The document provides a detailed valuation analysis, including discounted cash flow analysis and peer benchmarking",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 26,
      "from": 17,
      "name": "Golden Circle",
      "slug": "11-golden-circle",
      "bestFor": "Visionary leadership, brand positioning, mission statements",
      "matchId": "60fedd34-0956-44a2-a4eb-ad7e7dfde493",
      "evidence": "The document provides a detailed valuation analysis, including discounted cash flow analysis and peer benchmarking",
      "position": 1,
      "objective": "To explain the valuation analysis and provide a comprehensive view of Yoda's investment potential",
      "structure": "The Why (Belief) -> The How (Process) -> The What (Result)",
      "confidence": 0.7,
      "description": "Invert the typical pitch by starting with why you exist, rather than what you do"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}