{
  "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": 23,
  "pageCount": 36,
  "prevPage": 22,
  "nextPage": 24,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes both Street Case and Management-Approved Extrapolations; uses mid-year convention.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-df05-761a-9a17-dad128a6a445/23",
  "deckHref": "/decks/019de06f-df05-761a-9a17-dad128a6a445",
  "deckJsonHref": "/decks/019de06f-df05-761a-9a17-dad128a6a445.json",
  "deckAnchorHref": "/decks/019de06f-df05-761a-9a17-dad128a6a445#slide-23",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.23,
        "x": 0.72,
        "y": 0.04
      },
      "kind": "callout",
      "text": "PRELIMINARY DRAFT",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "53c3e6b1-04de-400e-84bf-49b25f953c31",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.92
      },
      "kind": "disclaimer",
      "text": "Notes: 1. Assumes valuation date of 8/19/2019; uses mid-year convention. 2. Yoda street estimates based on Wall Street research as of 6/5/2019; Yoda management-approved Morgan Stanley extrapolations used beyond FY22/CY21; assumes fiscal year ends Feb. 1; projections represent non-GAAP metrics. 3. Yoda capitalization from 10-Q filed 6/6/2019. 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": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ce5a529d-bf50-4e33-b316-73a738ff2504",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.24
      },
      "kind": "table",
      "text": "FY20/CY19 - FY29/CY28 Free Cash Flow Build",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fa0e8c1c-ae30-4955-9895-94fa71132edd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.9,
        "x": 0.05,
        "y": 0.56
      },
      "kind": "table",
      "text": "FY20/CY19 - FY29/CY28 Discounted Cash Flow Valuation",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "28d5ffc3-7086-42ed-8327-8a69d5ba8121",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.11
      },
      "kind": "title",
      "text": "Yoda Discounted Cash Flow Valuation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "53faaaea-b42b-445a-87bc-a27997e626f3",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "9f7acfa9-6b96-47b3-b9e5-f15b2dc3d1a5",
      "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": "53c41dd0-a7d4-4127-8af4-455074ceb480",
      "evidence": "Table structure shows FCF build and present value calculation",
      "confidence": 1
    }
  ],
  "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
}