{
  "docId": "019de073-5ba1-70c8-bac4-240d60879f83",
  "docSlug": "2f899ca908580f81d1c9f0a4c9f489c1",
  "documentTitle": "Morgan Stanley | Investment Banking Pitch Book | 41 slides",
  "authorId": "morgan-stanley",
  "authorName": "Morgan Stanley",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 21,
  "pageCount": 41,
  "prevPage": 20,
  "nextPage": 22,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "dense",
  "nDataPoints": 80,
  "notes": "Includes sensitivity analysis on NTM multiples and discounted future share price calculations.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-5ba1-70c8-bac4-240d60879f83/21",
  "deckHref": "/decks/019de073-5ba1-70c8-bac4-240d60879f83",
  "deckJsonHref": "/decks/019de073-5ba1-70c8-bac4-240d60879f83.json",
  "deckAnchorHref": "/decks/019de073-5ba1-70c8-bac4-240d60879f83#slide-21",
  "components": [
    {
      "bbox": {
        "h": 0.4,
        "w": 0.2,
        "x": 0.05,
        "y": 0.45
      },
      "kind": "chart",
      "text": "Historical NTM AV/Revenue Multiple performance chart.",
      "attrs": null,
      "subkind": "bar-horizontal",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "47d51cd8-0757-4dd5-8a2e-8ec9168cc231",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.15,
        "x": 0.58,
        "y": 0.58
      },
      "kind": "diagram",
      "text": "Arrow indicating discounting process.",
      "attrs": null,
      "subkind": "process",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b94ebb4e-72f8-4bc2-af75-b7ffc4321aaa",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "disclaimer",
      "text": "Notes: 1. Market data and consensus as of 8/12/2022... 5. Current FDSO based on implied share price...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5f4a8b19-a331-4a20-b51a-9292302dd788",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.6,
        "x": 0.05,
        "y": 0.17
      },
      "kind": "paragraph",
      "text": "Street and Management Cases; Value at 12/31/2024 Discounted to 8/12/2022 (1)(2)(5)",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f7a379aa-6f4c-4075-9118-08f9fe08c6cb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.7,
        "x": 0.25,
        "y": 0.45
      },
      "kind": "table",
      "text": "Sensitivity table showing share price at different multiples and cases.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "57de854d-2b97-4c90-949b-b16e361e260a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.9,
        "x": 0.05,
        "y": 0.22
      },
      "kind": "table",
      "text": "Top valuation tables showing Street vs Management case inputs and outputs.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "60550f92-e8c6-4252-b383-e12c2271c206",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "title",
      "text": "Discounted Equity Value – Based on CY2025E Revenue",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d57ec4bf-b38f-4e99-8b75-adf40585dd1b",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "1e4ff257-831c-4261-8081-3260a8bc4222",
      "evidence": "Historical NTM AV/Revenue Multiple performance chart",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "d6b787c7-c650-4545-899e-d0cdcbbd3e38",
      "evidence": "Discounted Equity Value calculation",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 26,
      "from": 21,
      "beatId": "c6d76f0b-90d0-41d7-a4c8-ee8e9b02887d",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The deck presents an illustrative valuation matrix, precedent software transaction multiples, and initial market pull-back data.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}