{
  "docId": "019de073-8e2d-7473-ab84-56abb415e4ee",
  "docSlug": "485b423f7440313684eb892c451c855f",
  "documentTitle": "Morgan Stanley | Investment Banking Pitch Book | 13 slides",
  "authorId": "morgan-stanley",
  "authorName": "Morgan Stanley",
  "documentKindSlug": "regulatory-filing",
  "documentKindLabel": "Regulatory filing",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-09-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 12,
  "pageCount": 13,
  "prevPage": 11,
  "nextPage": 13,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 60,
  "notes": "Includes a sensitivity table for sponsor equity based on rollover percentage and purchase price, and a pro forma balance sheet adjustment table.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-8e2d-7473-ab84-56abb415e4ee/12",
  "deckHref": "/decks/019de073-8e2d-7473-ab84-56abb415e4ee",
  "deckJsonHref": "/decks/019de073-8e2d-7473-ab84-56abb415e4ee.json",
  "deckAnchorHref": "/decks/019de073-8e2d-7473-ab84-56abb415e4ee#slide-12",
  "components": [
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.52,
        "y": 0.22
      },
      "kind": "chart",
      "text": "New Sponsor Equity Sensitivity Based on Rollover Equity",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "db4e65cc-dc05-4394-9949-5431629f5d1d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.92,
        "x": 0.05,
        "y": 0.9
      },
      "kind": "subtitle",
      "text": "Notes: Assumes transaction close on 12/31/2022 at $24.60 per share. Market Data from CapitalIQ and Estimates from Thomson as of 9/27/22. Assumes Orange has $360MM of cash... Khaki potentially selling 100% of their shares but investing $200MM from a different fund",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "edacd890-9bd2-4118-be9c-5f24e1a58bfb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.05,
        "y": 0.22
      },
      "kind": "table",
      "text": "Transaction Sources and Uses",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9290c854-41b9-4fd7-b933-0ca699c07149",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.92,
        "x": 0.05,
        "y": 0.65
      },
      "kind": "table",
      "text": "Pro Forma Capital Structure",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "94bde873-1772-46c2-b6d6-3053a768734b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.11
      },
      "kind": "title",
      "text": "Illustrative Sources and Uses and Pro Forma Capital Structure",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "071988c2-7f6b-4c53-bdc9-289d4f12d177",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "0d9d33a1-92db-4b20-9bfe-f5116b5167a9",
      "evidence": "Transaction Sources and Uses",
      "confidence": 0.7
    },
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "58410db2-a835-4298-ab36-c39a92072771",
      "evidence": "Pro Forma Capital Structure",
      "confidence": 0.7
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "01abd3cf-d7a5-4744-a808-6f99640d2449",
      "evidence": "New Sponsor Equity Sensitivity Based on Rollover Equity",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "capital_allocation_framework",
      "slug": null,
      "matchId": "a29cb86d-2a8a-41fb-bdfe-8480fc407182",
      "evidence": "Sources and Uses table structure",
      "confidence": 0.8
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}