{
  "docId": "019de073-2ce9-744f-8693-d0d8363432d4",
  "docSlug": "c0ac184ff316e3bb3b3c63ce44351db3",
  "documentTitle": "Morgan Stanley | Investment Banking Pitch Book | 33 slides",
  "authorId": "morgan-stanley",
  "authorName": "Morgan Stanley",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-07-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 25,
  "pageCount": 33,
  "prevPage": 24,
  "nextPage": 26,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 45,
  "notes": "Includes a sensitivity table for share price and a detailed calculation for a 10.0x multiple scenario.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-2ce9-744f-8693-d0d8363432d4/25",
  "deckHref": "/decks/019de073-2ce9-744f-8693-d0d8363432d4",
  "deckJsonHref": "/decks/019de073-2ce9-744f-8693-d0d8363432d4.json",
  "deckAnchorHref": "/decks/019de073-2ce9-744f-8693-d0d8363432d4#slide-25",
  "components": [
    {
      "bbox": {
        "h": 0.6,
        "w": 0.7,
        "x": 0.26,
        "y": 0.25
      },
      "kind": "chart",
      "text": "Sensitivity analysis of AV/NTM Multiple vs Share Price",
      "attrs": null,
      "subkind": "bar-grouped",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "69ebea6a-c9cc-48c6-96cb-0bb765c0d0b5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "1. Market data and consensus as of 7/27/2022. 2. Management Plan not yet provided by company. 3. Assumes future cash balance as of 12/31/2023 of $462MM. 4. Cost of equity of 12.0% based on 1.54 Barra predicted beta, 2.8% risk-free rate and 6.0% market risk premium.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "276ba7c4-28b7-472e-afc1-6f30677b6334",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.6,
        "x": 0.05,
        "y": 0.16
      },
      "kind": "subtitle",
      "text": "Street and Management Cases; Value at 12/31/2023 Discounted to 7/27/2022 (1)(2)",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0a66725b-f285-49dd-896b-740e564bcb98",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.25,
        "x": 0.05,
        "y": 0.6
      },
      "kind": "table",
      "text": "Future Share Price at Illustrative 10.0x Multiple table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9ea22873-0c7b-4c3f-8745-10d8634f2e85",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.9,
        "x": 0.05,
        "y": 0.11
      },
      "kind": "title",
      "text": "Illustrative Discounted Equity Value – Based on CY2024E Revenue",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "09d45dda-6acb-4de1-a390-4a8803c0551f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "f4d6ec51-ce65-42c7-be6d-7fc9d2c5f7b1",
      "evidence": "Sensitivity table showing impact of multiple changes on share price",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 28,
      "from": 17,
      "beatId": "b350b44e-3877-49e1-86d6-fdd987d2fa43",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Solution & Approach",
      "beatSlug": "consultants-gambit-solution-approach",
      "evidence": "The document presents a comprehensive valuation approach, including discounted equity value and precedent transaction multiples.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [
    {
      "to": 28,
      "from": 17,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "2c9999d3-e82a-427a-ba2d-ece389e22d66",
      "evidence": "The document presents a comprehensive valuation approach, emphasizing the importance of taking action.",
      "position": 2,
      "objective": "Highlight the cost of not taking action",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}