{
  "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": 26,
  "pageCount": 36,
  "prevPage": 25,
  "nextPage": 27,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 200,
  "notes": "Includes valuation date, mid-year convention, and specific assumptions regarding non-GAAP metrics and tax credits.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-df05-761a-9a17-dad128a6a445/26",
  "deckHref": "/decks/019de06f-df05-761a-9a17-dad128a6a445",
  "deckJsonHref": "/decks/019de06f-df05-761a-9a17-dad128a6a445.json",
  "deckAnchorHref": "/decks/019de06f-df05-761a-9a17-dad128a6a445#slide-26",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.05,
        "y": 0.16
      },
      "kind": "callout",
      "text": "Management High Case | Valuation Date: 8/19/2019",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "de9a7095-363c-40d7-b158-4ce8f1ee0b7c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.6,
        "x": 0.05,
        "y": 0.91
      },
      "kind": "disclaimer",
      "text": "Notes: 1. Assumes valuation date of 8/19/2019, 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 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": "00cf6387-65ad-450c-92e6-c245ac10b58f",
      "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": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "994cdd72-eb54-44d1-9ca7-56dba0a60520",
      "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": "aebfaeec-36cf-48c0-9fa3-49079ed6eaf7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.6,
        "x": 0.05,
        "y": 0.11
      },
      "kind": "title",
      "text": "Yoda Discounted Cash Flow Valuation (cont'd)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3b9699cf-c508-4879-8dd4-e4b2cd474dcf",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "3a55b191-8ea3-4374-8287-db2649eda070",
      "evidence": "FY20/CY19 - FY29/CY28 Discounted Cash Flow Valuation and FY20/CY19 - FY29/CY28 Free Cash Flow Build",
      "confidence": 0.9
    }
  ],
  "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
}