{
  "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": 8,
  "pageCount": 13,
  "prevPage": 7,
  "nextPage": 9,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 120,
  "notes": "Includes specific callouts for 'Unaffected', 'Violet IOI', 'Violet Revised IOI 1', and 'Orange Counter Proposal 1'.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-8e2d-7473-ab84-56abb415e4ee/8",
  "deckHref": "/decks/019de073-8e2d-7473-ab84-56abb415e4ee",
  "deckJsonHref": "/decks/019de073-8e2d-7473-ab84-56abb415e4ee.json",
  "deckAnchorHref": "/decks/019de073-8e2d-7473-ab84-56abb415e4ee#slide-8",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.3,
        "x": 0.05,
        "y": 0.87
      },
      "kind": "source-note",
      "text": "Source: CapIQ, Thomson Consensus. Notes: 1. Market data and consensus estimates as of 9/27/2022. 2. FCF defined as operating cash flow less capital expenditures.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ca6fae3b-47fa-47fd-ad10-66d07d548072",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.05,
        "y": 0.17
      },
      "kind": "subtitle",
      "text": "$MM other than per share data, unless otherwise noted",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b656dab5-5260-4e17-823b-20e47f716942",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.9,
        "x": 0.05,
        "y": 0.28
      },
      "kind": "table",
      "text": "Valuation matrix table with columns for Price, Premium/Discount, EV, Agg. Value, and multiples for Street/Management cases.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "11eaf06a-4204-4021-a205-b788ffb2e5be",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.4,
        "x": 0.05,
        "y": 0.11
      },
      "kind": "title",
      "text": "Illustrative Valuation Matrix",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7ce669e8-2493-46bb-bb4a-b0a416764ea6",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "NxN matrix",
      "slug": "matrix-nxn",
      "agent": null,
      "layer": "slide",
      "matchId": "6e7a86b3-3f3a-4147-8703-a1d47fa13c72",
      "evidence": "Valuation matrix table with columns for Price, Premium/Discount, EV, Agg. Value, and multiples for Street/Management cases.",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}