{
  "docId": "019de06f-e1fa-7555-ae21-585ee4653593",
  "docSlug": "8a573097ce41b4cbe885cdfce78f65d8",
  "documentTitle": "Citi | Investment Banking Pitch Book | 25 slides",
  "authorId": "citi",
  "authorName": "Citi",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3351878,
  "pageNumber": 23,
  "pageCount": 25,
  "prevPage": 22,
  "nextPage": 24,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Includes detailed financial projections (FFO, Net Debt, Equity) and two sensitivity matrices.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-e1fa-7555-ae21-585ee4653593/23",
  "deckHref": "/decks/019de06f-e1fa-7555-ae21-585ee4653593",
  "deckJsonHref": "/decks/019de06f-e1fa-7555-ae21-585ee4653593.json",
  "deckAnchorHref": "/decks/019de06f-e1fa-7555-ae21-585ee4653593#slide-23",
  "components": [
    {
      "bbox": {
        "h": 0.3,
        "w": 0.35,
        "x": 0.03,
        "y": 0.12
      },
      "kind": "list",
      "text": "Assumptions for discounted cash flow analysis, including debt/equity targets, revolver capacity, and terminal multiple methodology.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "322951a9-32c9-46dc-9770-3fdfcc5cb406",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.95,
        "x": 0.03,
        "y": 0.92
      },
      "kind": "source-note",
      "text": "Source: Company filings, Europa Management. Note: Europa fully diluted share count...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "23e39d91-ef48-4945-912d-344bf2ea3a5e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.58,
        "x": 0.4,
        "y": 0.1
      },
      "kind": "table",
      "text": "Financial projection table showing Net Income, FFO, Cash Flow from Operations, and Net Change in Cash from 2H 2019E to 2023E.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2ff5110d-5ff0-43ac-be55-446fa2534134",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.58,
        "x": 0.4,
        "y": 0.55
      },
      "kind": "table",
      "text": "Leverage after Dividend Payment table showing Debt, Cash, Net Debt, Shareholders' Equity, and Total Debt/Equity ratios.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ce9a5943-3d22-4ae7-acf5-64e4698b418b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.28,
        "x": 0.12,
        "y": 0.53
      },
      "kind": "table",
      "text": "Sensitivity analysis matrix for Implied Per Share Value based on Terminal Multiple and Illustrative Discount Rate.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9cf86e26-acd4-40ea-b17b-f67bc42574ee",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.28,
        "x": 0.12,
        "y": 0.73
      },
      "kind": "table",
      "text": "Leverage Sensitivity matrix for Implied Per Share Value based on Target Leverage and Illustrative Discount Rate.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a0f1f4a8-a4c8-4af2-bfae-4eebb359afc9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.03,
        "y": 0.03
      },
      "kind": "title",
      "text": "Discounted Dividends Analysis – Lower Growth Sensitivity",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ae81ab82-bf90-4fc4-addc-fdd343f6b256",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "c464bef6-b3f9-470d-8389-50dd4e54feee",
      "evidence": "Two matrices showing impact of variable changes on share value",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}