{
  "docId": "019de070-90ca-760c-add9-fbba133c95ae",
  "docSlug": "c1f8e743182c07cd4dd9aa0d81670854",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 22 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": 12,
  "pageCount": 22,
  "prevPage": 11,
  "nextPage": 13,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 60,
  "notes": "The slide uses a standard valuation methodology for calculating the present value of future stock prices, incorporating dividends and varying EV/EBITDA multiples.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-90ca-760c-add9-fbba133c95ae/12",
  "deckHref": "/decks/019de070-90ca-760c-add9-fbba133c95ae",
  "deckJsonHref": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json",
  "deckAnchorHref": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-12",
  "components": [
    {
      "bbox": {
        "h": 0.45,
        "w": 0.4,
        "x": 0.55,
        "y": 0.25
      },
      "kind": "chart",
      "text": "Line chart showing Implied PV of Future Stock Price across 2021E-2024E for 8.0x, 9.0x, and 10.0x Fwd EBITDA multiples.",
      "attrs": null,
      "subkind": "line",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "491f8ab6-f7da-4e9c-b738-a2ed7d80a3db",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.87
      },
      "kind": "disclaimer",
      "text": "Source: Panther Management Projections per Panther Management, public filings; market data as of 25-Jan-2021. Note: Valuation date as of 01-Jan-2021...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a1dede0c-9333-418f-acb9-0732824d5070",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.5,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "Sensitivity analysis tables for Future Share Price and PV of Future Share Price at 8.0x, 9.0x, and 10.0x multiples.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "147ea34c-aa98-4a08-bb8c-8ba60546c9b4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.5,
        "x": 0.05,
        "y": 0.22
      },
      "kind": "table",
      "text": "Present Value of Future Stock Price Analysis table showing FYE 2021E-2024E financials including EBITDA, Enterprise Value, Equity Value, and Share Price calculations.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bcedb047-40a1-4e6b-a374-9eee43ec1f58",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.13,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Present Value of Future Stock Price Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dca35341-6ee6-44a3-a091-81a6960477ba",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}