{
  "docId": "019de073-33e8-703e-ba5c-bd7769ff1d41",
  "docSlug": "5b824599f052085c21bcf2f50024981a",
  "documentTitle": "TD Securities | Investment Banking Pitch Book | 43 slides",
  "authorId": "td-securities",
  "authorName": "TD Securities",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-07-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 20,
  "pageCount": 43,
  "prevPage": 19,
  "nextPage": 21,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 25,
  "notes": "Includes sensitivity analysis table and bar chart for repayment schedule.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-33e8-703e-ba5c-bd7769ff1d41/20",
  "deckHref": "/decks/019de073-33e8-703e-ba5c-bd7769ff1d41",
  "deckJsonHref": "/decks/019de073-33e8-703e-ba5c-bd7769ff1d41.json",
  "deckAnchorHref": "/decks/019de073-33e8-703e-ba5c-bd7769ff1d41#slide-20",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.5,
        "x": 0.45,
        "y": 0.2
      },
      "kind": "chart",
      "text": "Forecast Shareholder Loan Principal + Interest Repayment Schedule",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5ccde54e-8954-43af-bb10-955ff7e349e0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.9
      },
      "kind": "disclaimer",
      "text": "Source: Public filings and Company management. Values in US$mm.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a0edc8d1-03d0-4334-9c08-e214c9af4e01",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.4,
        "x": 0.05,
        "y": 0.2
      },
      "kind": "list",
      "text": "Approach to Shareholder Loan Value details including interest rate assessment, credit rating analysis, and tax implications.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1010f6ed-1eae-4225-8c27-980bc52b6f21",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.5,
        "x": 0.45,
        "y": 0.5
      },
      "kind": "table",
      "text": "Sensitivity Analysis of Nominal Discount Rate vs Value and Delta to June 30th Balance",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1028b168-3ebe-4eb3-aacc-897fdc60161e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.15,
        "y": 0.08
      },
      "kind": "title",
      "text": "Shareholder Loan Considerations",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6740cdf6-e51b-4c81-b5c4-c65afb4e9b9f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "1ea94b3e-5210-4524-bbc1-9877ca1b24ac",
      "evidence": "table/scenario: Sensitivity Analysis of Nominal Discount Rate vs Value and Delta to June 30th Balance",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 29,
      "from": 13,
      "beatId": "222f38f3-0296-4914-970f-8fff8843c068",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Slides present the valuation methodology and modelling parameters",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}