{
  "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": 36,
  "pageCount": 40,
  "prevPage": 35,
  "nextPage": 37,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Morgan Stanley branded slide, includes detailed footnotes regarding methodology.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-4d98-731b-aa0a-3f1139587c97/36",
  "deckHref": "/decks/019de070-4d98-731b-aa0a-3f1139587c97",
  "deckJsonHref": "/decks/019de070-4d98-731b-aa0a-3f1139587c97.json",
  "deckAnchorHref": "/decks/019de070-4d98-731b-aa0a-3f1139587c97#slide-36",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.35,
        "x": 0.62,
        "y": 0.235
      },
      "kind": "chart",
      "text": "Deleveraging Profile showing Attributable Net debt and Net debt / EBITDA ratio.",
      "attrs": null,
      "subkind": "bar-line",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "556a8325-8117-4723-8581-fea170983bdb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.69,
        "x": 0.28,
        "y": 0.845
      },
      "kind": "disclaimer",
      "text": "Source: Company management projections. Notes: 1-4 detailing methodology.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1010f3d9-8831-44bd-a598-c5dbc69190a5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.22,
        "x": 0.05,
        "y": 0.235
      },
      "kind": "list",
      "text": "Key Assumptions: Entry Date, Offer Price, Transaction Fee, Refinancing, Debt Financing, Excess Cash, Exit Assumptions.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "217c08f0-0981-47dd-bb30-b883357a9323",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.32,
        "x": 0.28,
        "y": 0.235
      },
      "kind": "table",
      "text": "Sources and Uses table showing $2,895MM total.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "348cd20d-3380-4ceb-8d09-da4b7e5d434e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.32,
        "x": 0.28,
        "y": 0.61
      },
      "kind": "table",
      "text": "Sensitivity Analysis: Implied Offer Price - Required IRR vs. Weibo Exit Multiple.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "487ca317-92cc-4d43-8c70-bc83dc0c1434",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.32,
        "x": 0.62,
        "y": 0.61
      },
      "kind": "table",
      "text": "Sensitivity Analysis: Premium to Unaffected Price - Required IRR vs. Weibo Exit Multiple.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fadb5566-d9f5-47c1-bae7-acb62837d288",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.45,
        "x": 0.05,
        "y": 0.11
      },
      "kind": "title",
      "text": "Hypothetical Leveraged Buyout Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5aa84cfd-c75c-41ba-8a72-94660bfbacda",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "6af46d38-8d6b-4b9d-9446-3a708c45384f",
      "evidence": "chart/bar-line: Deleveraging Profile showing Attributable Net debt and Net debt / EBITDA ratio.",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "scenario_analysis",
      "slug": null,
      "matchId": "dfb11d91-5e76-4e47-910a-539ceaaae057",
      "evidence": "Sensitivity Analysis tables for IRR and Exit Multiples",
      "confidence": 0.9
    }
  ],
  "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
}