{
  "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": 37,
  "pageCount": 40,
  "prevPage": 36,
  "nextPage": 38,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 60,
  "notes": "Includes detailed footnotes regarding tax assumptions, share counts, and valuation methodology.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-4d98-731b-aa0a-3f1139587c97/37",
  "deckHref": "/decks/019de070-4d98-731b-aa0a-3f1139587c97",
  "deckJsonHref": "/decks/019de070-4d98-731b-aa0a-3f1139587c97.json",
  "deckAnchorHref": "/decks/019de070-4d98-731b-aa0a-3f1139587c97#slide-37",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.25,
        "x": 0.05,
        "y": 0.65
      },
      "kind": "chart",
      "text": "Deleveraging Profile showing Attributable Net Debt and Net Debt / EBITDA",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f2d68bf4-3498-409e-9cf4-fabde2228056",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.35,
        "x": 0.62,
        "y": 0.23
      },
      "kind": "chart",
      "text": "Non-GAAP EPS projection comparing Leveraged Recap Case vs Management Projections",
      "attrs": null,
      "subkind": "line",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9d7b0114-4339-4e3d-a5db-740e43512a73",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.3,
        "x": 0.3,
        "y": 0.55
      },
      "kind": "chart",
      "text": "Illustrative Future Share Prices (Excl. $14.51 Special Dividend)",
      "attrs": null,
      "subkind": "line",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b4b8d6e0-d70f-4c48-abc8-ef4b06167a3e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.7,
        "x": 0.28,
        "y": 0.85
      },
      "kind": "disclaimer",
      "text": "Source: Company management projections. Notes: 1-5 detailing tax, share count, and methodology.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2252b79f-5434-4129-92cf-a1d14ba4f922",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.25,
        "x": 0.05,
        "y": 0.23
      },
      "kind": "list",
      "text": "Key Assumptions: Recap Date, Special Dividend, Refinancing, Debt Financing, Illustrative P/E, Cost of Equity",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c0b22334-a75c-4c8a-9c41-8751780adcf2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.3,
        "x": 0.28,
        "y": 0.23
      },
      "kind": "table",
      "text": "Sources and Uses table showing debt financing and dividend allocation",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "07b71cdb-8dff-4a51-be41-9925f7399f37",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.35,
        "x": 0.62,
        "y": 0.55
      },
      "kind": "table",
      "text": "Illustrative PV of Future Share Prices (Incl. $14.51 Special Dividend at CoE of 13.1%)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f06ec6de-31c4-45c0-8b7e-88494df05c61",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.6,
        "x": 0.05,
        "y": 0.11
      },
      "kind": "title",
      "text": "Hypothetical Leveraged Recapitalization Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4aea94e6-0a33-44d0-b5c1-34d9ab101fdf",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "b49d64fa-7a99-4a9e-9101-2a710a235c5e",
      "evidence": "chart/bar-vertical: Deleveraging Profile showing Attributable Net Debt and Net Debt / EBITDA",
      "confidence": 0.8
    }
  ],
  "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
}