{
  "docId": "019de070-99ed-7233-9894-4e44c1f30548",
  "docSlug": "d141c125deff4ca3459d73b872560f81",
  "documentTitle": "Stone Key Partners | Investment Banking Pitch Book | 39 slides",
  "authorId": "stone-key-partners",
  "authorName": "Stone Key Partners",
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2021-01-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 28,
  "pageCount": 39,
  "prevPage": 27,
  "nextPage": 29,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 24,
  "notes": "Includes valuation bridge from stock price to transaction value and EBITDA multiples.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-99ed-7233-9894-4e44c1f30548/28",
  "deckHref": "/decks/019de070-99ed-7233-9894-4e44c1f30548",
  "deckJsonHref": "/decks/019de070-99ed-7233-9894-4e44c1f30548.json",
  "deckAnchorHref": "/decks/019de070-99ed-7233-9894-4e44c1f30548#slide-28",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.65,
        "x": 0.06,
        "y": 0.86
      },
      "kind": "disclaimer",
      "text": "Note: Perspecta forecast provided by Company management. (1) Transaction value based on Perspecta balance sheet items as of December 31, 2020 provided by Perspecta management. (2) Excludes the benefit of FY2021 tax asset to fully reflect value of tax benefit available to buyer.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f9545c6d-3011-47e3-9661-3ec2e8a3fd42",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.5,
        "w": 0.4,
        "x": 0.17,
        "y": 0.275
      },
      "kind": "table",
      "text": "Perspecta Transaction Stock Price: $29.35. Premium Over: Current Stock Price $26.54 (10.6%), 52-Week High $29.41 (-0.2%), 52-Week Low $15.39 (90.7%), Unaffected Price $19.60 (49.7%). Equity Value $4,853. Transaction Value $7,034.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7a89da01-1213-4a51-951c-144da593831c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.25,
        "x": 0.63,
        "y": 0.22
      },
      "kind": "table",
      "text": "Recent Publicly Traded, Multi-Billion Dollar Cash Transaction Multiples: Acquiror General Dynamics, Target CSRA, Announcement Date 2/12/2018, Transaction Value $9,689, TV/FWD EBITDA 11.7x, TV/EBITDA (Net of Tax Benefits) 11.7x",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d3919cc1-90b7-44b4-b2dd-08d52a68dc31",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.65,
        "x": 0.09,
        "y": 0.09
      },
      "kind": "title",
      "text": "Perspecta – Implied Transaction Multiple Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4c8fdd46-8894-47a0-8e4a-4f067a55c7ac",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation",
      "slug": null,
      "matchId": "c93ca627-27ec-479e-aed7-2d8319f77a06",
      "evidence": "Table structure showing equity value bridge and EBITDA multiples",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 30,
      "from": 22,
      "beatId": "226cc31b-3e53-4a1e-bb01-1fd94ea441cb",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Solution & Approach",
      "beatSlug": "consultants-gambit-solution-approach",
      "evidence": "Slides 22-30 present appendices with data and methodologies",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [
    {
      "to": 30,
      "from": 22,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "19b64381-30c5-4e1d-a580-5366e06f1d0e",
      "evidence": "Slides 22-30 present appendices with data and implications",
      "position": 1,
      "objective": "Consider costs of not taking action",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.5,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}