{
  "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": 32,
  "pageCount": 41,
  "prevPage": 31,
  "nextPage": 33,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 24,
  "notes": "The slide shows a sensitivity analysis of share price based on NTM revenue multiples, comparing raw future price vs. discounted price.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-5ba1-70c8-bac4-240d60879f83/32",
  "deckHref": "/decks/019de073-5ba1-70c8-bac4-240d60879f83",
  "deckJsonHref": "/decks/019de073-5ba1-70c8-bac4-240d60879f83.json",
  "deckAnchorHref": "/decks/019de073-5ba1-70c8-bac4-240d60879f83#slide-32",
  "components": [
    {
      "bbox": {
        "h": 0.6,
        "w": 0.4,
        "x": 0.05,
        "y": 0.285
      },
      "kind": "chart",
      "text": "Future Share Price",
      "attrs": null,
      "subkind": "line",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5c4d7e2b-4a67-49f1-802f-859ae5763c57",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.4,
        "x": 0.52,
        "y": 0.285
      },
      "kind": "chart",
      "text": "Discounted Future Share Price",
      "attrs": null,
      "subkind": "line",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f3e2c2d1-f289-4eb8-9c9a-dff06cddad79",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "disclaimer",
      "text": "1. Market data and consensus as of 8/12/2022. 2. Cost of equity of 11.8% based on 1.50 Barra predicted beta, 2.8% risk-free rate and 6.0% market risk premium. 3. Current FDSO based on implied share price; represents annualized increase in basic shares through 12/31/2024.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1de52a7a-6619-4953-8339-808151760112",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.45,
        "y": 0.88
      },
      "kind": "legend",
      "text": "6.0x NTM Revenue, 8.0x NTM Revenue, 10.0x NTM Revenue, Current Share Price",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7d34e9fa-4b0f-4517-a2a9-0d28c1fae0a9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "title",
      "text": "Illustrative Discounted Equity Value Over Time",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "353dabb9-6796-470b-a779-9f539037cfef",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 41,
      "from": 27,
      "beatId": "0dc86bcd-e2ce-4835-979a-3cdc0bb2ad6e",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Solution & Approach",
      "beatSlug": "consultants-gambit-solution-approach",
      "evidence": "The deck provides appendix data, adjusted EBITDA to free cash flow reconciliation, and WACC calculation.",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}