{
  "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": 18,
  "pageCount": 22,
  "prevPage": 17,
  "nextPage": 19,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 45,
  "notes": "Includes WACC sensitivity table based on Debt/Capitalization and Equity Beta.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-90ca-760c-add9-fbba133c95ae/18",
  "deckHref": "/decks/019de070-90ca-760c-add9-fbba133c95ae",
  "deckJsonHref": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json",
  "deckAnchorHref": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-18",
  "components": [
    {
      "bbox": {
        "h": 0.04,
        "w": 0.92,
        "x": 0.04,
        "y": 0.89
      },
      "kind": "disclaimer",
      "text": "Source: Bloomberg, Axioma; market data as of 25-Jan-2021. Note: Equity beta based on the Axioma beta which is based on a historical 2-year weekly regression. Capital structure includes finance leases. Panther balance sheet as of 01-Jan-2021.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "be8297a5-da5c-4ce5-862d-e1ee1ae842cc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.52,
        "x": 0.04,
        "y": 0.56
      },
      "kind": "table",
      "text": "Peers comparison table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a2e4333e-61bb-4ce9-8c48-6c8882d395be",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.32,
        "w": 0.75,
        "x": 0.04,
        "y": 0.21
      },
      "kind": "table",
      "text": "WACC Input table with Risk-Free Rate, Equity Beta, Equity Risk Premium, Cost of Equity, Pre-Tax Cost of Debt, Marginal Tax Rate, Post-Tax Cost of Debt, Debt/Capital, Equity/Capital, Calculated WACC",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bdb917f0-4be3-442a-8178-9b3c1860a456",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.19,
        "x": 0.77,
        "y": 0.22
      },
      "kind": "table",
      "text": "Sector Betas table for Government Services companies",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ff6087c4-6a9a-4f34-8f76-e45e0a5f576f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.38,
        "x": 0.58,
        "y": 0.56
      },
      "kind": "table",
      "text": "WACC Sensitivity table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7a0cd99a-1e02-4f09-a6e3-4dc3fc0b1e62",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.45,
        "x": 0.13,
        "y": 0.07
      },
      "kind": "title",
      "text": "Panther WACC Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0ec9d171-293b-40e8-adea-bba5821898fd",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "e73b4cd8-00fc-481b-b239-0ca4f1576da7",
      "evidence": "WACC Sensitivity table",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}