{
  "docId": "019de06f-df05-761a-9a17-dad128a6a445",
  "docSlug": "9fe13dede04268865e14c2120c8621c0",
  "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": 1.381295,
  "pageNumber": 22,
  "pageCount": 36,
  "prevPage": 21,
  "nextPage": 23,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 168,
  "notes": "Includes sensitivity analysis of share price against forward revenue multiples.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-df05-761a-9a17-dad128a6a445/22",
  "deckHref": "/decks/019de06f-df05-761a-9a17-dad128a6a445",
  "deckJsonHref": "/decks/019de06f-df05-761a-9a17-dad128a6a445.json",
  "deckAnchorHref": "/decks/019de06f-df05-761a-9a17-dad128a6a445#slide-22",
  "components": [
    {
      "bbox": {
        "h": 0.2,
        "w": 0.1,
        "x": 0.14,
        "y": 0.6
      },
      "kind": "callout",
      "text": "Discounted at 10.6% Cost of Equity",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "df26a130-52db-4e59-a40e-c1160b293da1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.6,
        "x": 0.04,
        "y": 0.16
      },
      "kind": "paragraph",
      "text": "CY2021 - CY2023 Revenue Discounted at 10.6% Cost of Equity | Valuation Date: 8/19/2019",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "13114577-bd1a-4ec9-b37a-3da492d71740",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.92,
        "x": 0.04,
        "y": 0.87
      },
      "kind": "source-note",
      "text": "Notes: 1. Assumed cost of equity of 10.6%... 4. Yoda capitalization from 10-Q filed 8/6/2019",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "90621e27-9d2a-4f64-a3e2-d3ae15596f85",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.16,
        "w": 0.92,
        "x": 0.04,
        "y": 0.22
      },
      "kind": "table",
      "text": "Financial Snapshot table showing Revenue, Growth, Fwd Revenue Mult, Future AV, Net Debt, Future EV, Future Share Price, Present Share Price",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2d4865ee-dcdd-4e44-991d-c287c309a5f4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.38,
        "w": 0.92,
        "x": 0.04,
        "y": 0.49
      },
      "kind": "table",
      "text": "Discounted Equity Valuation - AV / Revenue table showing PV Share Price across 1-Yr Forward Multiples",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f4c4ba26-c849-4195-9df3-a2df0875160b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.04,
        "y": 0.11
      },
      "kind": "title",
      "text": "Yoda Discounted Equity Valuation Over Time – AV / Revenue",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8388fe60-a83f-487c-9958-2a7f2e16a29b",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "7e5ed4ca-e1d8-4916-b779-89ebb9e9caa7",
      "evidence": "Discounted Equity Valuation - AV / Revenue table showing PV Share Price across 1-Yr Forward Multiples",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 36,
      "from": 21,
      "beatId": "973563d9-4385-4894-95e7-ac00c3bf8a72",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The valuation analysis and conclusions provide impact and next steps",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [
    {
      "to": 36,
      "from": 21,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "c17fa37d-770a-47a2-9684-1189d63020f1",
      "evidence": "The valuation analysis and conclusions provide a sense of urgency",
      "position": 1,
      "objective": "To evaluate the consequences of not taking action",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}