{
  "docId": "019de070-4d98-731b-aa0a-3f1139587c97",
  "docSlug": "a910931d6e3062d41382510b785466ee",
  "documentTitle": "Morgan Stanley | Investment Banking Pitch Book | 40 slides",
  "authorId": "morgan-stanley",
  "authorName": "Morgan Stanley",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2020-09-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 27,
  "pageCount": 40,
  "prevPage": 26,
  "nextPage": 28,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes sensitivity analysis tables for WACC and one-off wind-up costs.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-4d98-731b-aa0a-3f1139587c97/27",
  "deckHref": "/decks/019de070-4d98-731b-aa0a-3f1139587c97",
  "deckJsonHref": "/decks/019de070-4d98-731b-aa0a-3f1139587c97.json",
  "deckAnchorHref": "/decks/019de070-4d98-731b-aa0a-3f1139587c97#slide-27",
  "components": [
    {
      "bbox": {
        "h": 0.3,
        "w": 0.2,
        "x": 0.05,
        "y": 0.23
      },
      "kind": "paragraph",
      "text": "Discounted cash flow analysis based on the following: Valuation date as of Sep 30, 2020; WACC mid-point of 9.3% based on CAPM method; Business winding up costs assumed including one-off winding up costs in 2025E and annual recurring wind down costs from 2026E – 2030E; 25.0% China corporate income tax rate applied on operating income of Fintech business; Mid-year convention applied for discounting",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b1063fb7-0162-4512-9a8e-c70b7d7f9b28",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.65,
        "x": 0.28,
        "y": 0.85
      },
      "kind": "source-note",
      "text": "Source: Company management projections. Notes: 1. Tax expense... 2. PV of business... 3. Included litigation reserves... 4. Based on estimated realizable value...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cabee4f6-cec9-46f5-9120-3250ea2bc602",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.65,
        "x": 0.28,
        "y": 0.23
      },
      "kind": "table",
      "text": "DCF projection table from 2020E to 2025E",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3b2903d9-e3cc-48af-98ee-ae57d8acd52c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.3,
        "x": 0.62,
        "y": 0.8
      },
      "kind": "table",
      "text": "Equity Value Sensitivity Analysis table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0837bd6c-572e-4c00-aa88-0bd712294004",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.3,
        "x": 0.62,
        "y": 0.63
      },
      "kind": "table",
      "text": "Aggregate Value Sensitivity Analysis table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "91b29503-3eb7-491a-a277-5633a5eaca5d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.3,
        "x": 0.28,
        "y": 0.63
      },
      "kind": "table",
      "text": "Valuation Summary table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "491fc691-b45a-40f9-bae4-c76f7bb10fc5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.09,
        "y": 0.12
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis – SINA Standalone",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "189dcbfc-2fc4-4f95-a541-aca2524e7281",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "12bb3bf2-0f74-439e-b0b0-a81b431dadf1",
      "evidence": "The presence of a Discounted Cash Flow Analysis table with projection from 2020E to 2025E",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 40,
      "from": 21,
      "beatId": "0e7cc975-2a46-41c9-b16c-5c900f986421",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "Analysis of potential transaction alternatives and conclusions",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}