{
  "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": 37,
  "pageCount": 39,
  "prevPage": 36,
  "nextPage": 38,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 45,
  "notes": "Valuation date: January 25, 2021. EBITDA is burdened by stock-based compensation expense.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-99ed-7233-9894-4e44c1f30548/37",
  "deckHref": "/decks/019de070-99ed-7233-9894-4e44c1f30548",
  "deckJsonHref": "/decks/019de070-99ed-7233-9894-4e44c1f30548.json",
  "deckAnchorHref": "/decks/019de070-99ed-7233-9894-4e44c1f30548#slide-37",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.54,
        "x": 0.07,
        "y": 0.87
      },
      "kind": "source-note",
      "text": "Source: Perspecta Management Projections. Note: Valuation date of January 25, 2021. EBITDA is burdened by stock-based compensation expense.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b2f42567-e3d9-44b6-8543-e38ae8c99e32",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.54,
        "w": 0.52,
        "x": 0.24,
        "y": 0.228
      },
      "kind": "table",
      "text": "Three tables showing Implied Price, Discounted Price, and Total Present Value per share across EBITDA multiples (9.0x, 11.0x, 13.0x) and years (FY21-FY25).",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "869634db-204e-4443-82d3-61bf47eaa406",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.025,
        "w": 0.41,
        "x": 0.095,
        "y": 0.098
      },
      "kind": "title",
      "text": "Present Value of Future Stock Prices",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "da731559-759c-4f5c-8011-722c4f4c1298",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "89db4731-0dc0-4d93-8c6c-af5e31206e3b",
      "evidence": "table/valuation: Three tables showing Implied Price, Discounted Price, and Total Present Value per share across EBITDA multiples (9.0x, 11.0x, 13.0x) and years (FY21-FY25)",
      "confidence": 0.9
    },
    {
      "name": "Valuation: LBO math",
      "slug": "lbo-math",
      "agent": "architect",
      "layer": "slide",
      "matchId": "33efdfb2-1320-4c1b-b0c9-8fa92b414ea7",
      "evidence": "table/valuation: Three tables showing Implied Price, Discounted Price, and Total Present Value per share across EBITDA multiples (9.0x, 11.0x, 13.0x) and years (FY21-FY25)",
      "confidence": 0.7
    }
  ],
  "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
}