{
  "docId": "019de070-9020-721e-a949-f5c2ae5f5733",
  "docSlug": "2461453b280cb11c3f4e310d9d5596c2",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 27 slides",
  "authorId": "goldman-sachs",
  "authorName": "Goldman Sachs",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2021-01-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 22,
  "pageCount": 27,
  "prevPage": 21,
  "nextPage": 23,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "dense",
  "nDataPoints": 24,
  "notes": "The slide uses a 'Has/Gets' framework to evaluate transaction accretion. Redacted values are present throughout the tables.",
  "elementsJson": null,
  "metadataConfidence": 0.95,
  "imagePath": null,
  "slideHref": "/slides/019de070-9020-721e-a949-f5c2ae5f5733/22",
  "deckHref": "/decks/019de070-9020-721e-a949-f5c2ae5f5733",
  "deckJsonHref": "/decks/019de070-9020-721e-a949-f5c2ae5f5733.json",
  "deckAnchorHref": "/decks/019de070-9020-721e-a949-f5c2ae5f5733#slide-22",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.9,
        "x": 0.05,
        "y": 0.17
      },
      "kind": "callout",
      "text": "Assuming the combined company trades at a EV / EBITDA multiple of more than ~10.0x, the transaction would be accretive to both Panther and [Redacted] shareholders",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ec279d31-ce1a-4392-b50f-34aa17a679a5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.9,
        "x": 0.05,
        "y": 0.02
      },
      "kind": "disclaimer",
      "text": "Confidential information has been omitted and filed separately with the Securities and Exchange Commission pursuant to Rule 24b-2 under the Securities Exchange Act of 1934, as amended.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7aa4ccf2-5315-4b9c-94ef-e5c35dcc8c99",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.86
      },
      "kind": "source-note",
      "text": "Note: Shaded area denotes scenarios at which the deal is accretive to Panther's 11/6/20 unaffected price of $19.60 and [Redacted] 1/25/21 closing share price. (1) As of 6/30/21 transaction close.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9c34bccc-600e-441d-806a-8d0eb5945ed0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.42,
        "x": 0.08,
        "y": 0.24
      },
      "kind": "table",
      "text": "Panther Ownership analysis table showing NTM EV/EBITDA vs Total Value and % Change",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7cfbf0b5-e6b3-4cca-be44-c2e1956464e2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.42,
        "x": 0.52,
        "y": 0.24
      },
      "kind": "table",
      "text": "[Redacted] Ownership analysis table showing NTM EV/EBITDA vs Share Price and % Change",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "85e9ea8c-c08c-4cb3-8f77-f568065f8253",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.8,
        "x": 0.06,
        "y": 0.08
      },
      "kind": "title",
      "text": "Has / Gets Analysis - 100% Stock Transaction (4% Panther CAGR)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3b1f7e2b-4099-4c04-82bf-fd379dd5f0b9",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "Has/Gets Analysis",
      "slug": null,
      "matchId": "28f417dd-4f1a-4f6b-8243-26fa3c4e9ea4",
      "evidence": "Title and structure of the financial tables comparing pre- and post-transaction value",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 25,
      "from": 21,
      "beatId": "1b70b6e9-f048-443e-a1eb-4cd18e4a16a1",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The deck provides a strategic alternatives comparison and historical acquisition premia.",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [
    {
      "to": 22,
      "from": 20,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "f00c37fe-e2e7-4819-97cb-058a5011749b",
      "evidence": "The deck presents a comparison of strategic alternatives and has/gets analysis.",
      "position": 1,
      "objective": "What are the implications of not proceeding with the bid?",
      "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
}