{
  "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": 9,
  "pageCount": 27,
  "prevPage": 8,
  "nextPage": 10,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 22,
  "notes": "Contains redacted financial data. Slide includes a valuation bridge chart and ownership calculation table.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-9020-721e-a949-f5c2ae5f5733/9",
  "deckHref": "/decks/019de070-9020-721e-a949-f5c2ae5f5733",
  "deckJsonHref": "/decks/019de070-9020-721e-a949-f5c2ae5f5733.json",
  "deckAnchorHref": "/decks/019de070-9020-721e-a949-f5c2ae5f5733#slide-9",
  "components": [
    {
      "bbox": {
        "h": 0.45,
        "w": 0.44,
        "x": 0.51,
        "y": 0.26
      },
      "kind": "chart",
      "text": "Illustrative Components of Transaction Implied Value Per Panther Share at Close (6/30/21)",
      "attrs": null,
      "subkind": "bar-stacked",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cfee3161-44f8-4c61-b893-ef5f983850fd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.9,
        "x": 0.05,
        "y": 0.025
      },
      "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": "cec8b65d-3592-4d6d-8e01-df20571d38c5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.44,
        "x": 0.51,
        "y": 0.82
      },
      "kind": "source-note",
      "text": "Note: (1) [Redacted]; transaction close assumed on 6/30/21. (2) Panther unaffected multiple of 8.8x adjusted for movement in peer average using Panther's 2-year peer discount of 32%.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6810e8d3-c276-427a-9fcd-c782f5c69198",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.36,
        "x": 0.115,
        "y": 0.6
      },
      "kind": "table",
      "text": "Ownership / Exchange Ratio Calculation",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0eae0441-e85d-472f-81a0-6bc2414ea9a4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.36,
        "w": 0.36,
        "x": 0.115,
        "y": 0.23
      },
      "kind": "table",
      "text": "100% Stock Consideration with $130M Net Synergies and $1.0B Share Buyback",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e17a4d6b-5ebc-49f4-82b8-6f9936e9dafd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.33,
        "x": 0.165,
        "y": 0.085
      },
      "kind": "title",
      "text": "Offer Assessment – Overview",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b6576939-1bce-4f3e-8421-a569f52aed49",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Chart Selection Guide",
      "slug": "chart-selection-guide",
      "agent": "Designer",
      "layer": "slide",
      "matchId": "b624cd0f-5492-464f-88ba-0db738f80460",
      "evidence": "chart/bar-stacked: Illustrative Components of Transaction Implied Value Per Panther Share at Close (6/30/21)",
      "confidence": 0.7
    },
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "415f2d7f-2cd6-416a-8d54-4d2efdd50b6b",
      "evidence": "100% Stock Consideration with $130M Net Synergies and $1.0B Share Buyback",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 11,
      "from": 9,
      "beatId": "2933b1ec-a7c4-479e-8ea4-285581ff0c5a",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Problem & Complication",
      "beatSlug": "consultants-gambit-problem-complication",
      "evidence": "The deck presents an offer assessment and relative contribution summary.",
      "position": 1,
      "confidence": 0.8,
      "parentBeatName": "Complication",
      "parentBeatSlug": "complication"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}