{
  "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": 31,
  "pageCount": 39,
  "prevPage": 30,
  "nextPage": 32,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 60,
  "notes": "Valuation date: January 25, 2021; mid-year discounting convention; FY21-FY25 cash flows; FY26 EBITDA for terminal value.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-99ed-7233-9894-4e44c1f30548/31",
  "deckHref": "/decks/019de070-99ed-7233-9894-4e44c1f30548",
  "deckJsonHref": "/decks/019de070-99ed-7233-9894-4e44c1f30548.json",
  "deckAnchorHref": "/decks/019de070-99ed-7233-9894-4e44c1f30548#slide-31",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.85,
        "x": 0.07,
        "y": 0.86
      },
      "kind": "disclaimer",
      "text": "Note: Valuation date of January 25, 2021; assumes mid-year discounting convention. Valuation assumes FY21 – FY25 cash flow figures and FY26 EBITDA for terminal value calculation.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "852f8757-ac71-4883-b301-f61de1ed67db",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.4,
        "x": 0.295,
        "y": 0.205
      },
      "kind": "table",
      "text": "Sensitivity table showing WACC (6.50%-7.50%) vs Forward EBITDA Multiple (9.0x-13.0x) with resulting PV of Cash Flows, PV of Terminal Value, PV of Enterprise, Implied FCF Growth Rate, and PV per Share.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a853fab1-a724-495f-bcfe-722711a15d1a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.095,
        "y": 0.095
      },
      "kind": "title",
      "text": "DCF Analysis – Terminal Multiple Approach",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4f7d9a3b-2d7c-497a-b75b-6a158aa1fe60",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 39,
      "from": 31,
      "beatId": "639ae1f0-b49c-41d0-bd59-82c18890cb41",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "Slides 31-39 provide additional data and analyses",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}