{
  "docId": "019de074-0742-75ac-ba15-619b59dd47dc",
  "docSlug": "131abe7a48c4626c8e62d90d68c8e0a2",
  "documentTitle": "Morgan Stanley | Investment Banking Pitch Book | 28 slides",
  "authorId": "morgan-stanley",
  "authorName": "Morgan Stanley",
  "documentKindSlug": "regulatory-filing",
  "documentKindLabel": "Regulatory filing",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-11-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 18,
  "pageCount": 28,
  "prevPage": 17,
  "nextPage": 19,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 84,
  "notes": "Includes sensitivity analysis for NTM multiples and discounted future share prices.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-0742-75ac-ba15-619b59dd47dc/18",
  "deckHref": "/decks/019de074-0742-75ac-ba15-619b59dd47dc",
  "deckJsonHref": "/decks/019de074-0742-75ac-ba15-619b59dd47dc.json",
  "deckAnchorHref": "/decks/019de074-0742-75ac-ba15-619b59dd47dc#slide-18",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.15,
        "x": 0.58,
        "y": 0.65
      },
      "kind": "diagram",
      "text": "Discounted 2.2 Years at 12.7% Cost of Equity",
      "attrs": null,
      "subkind": "process",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6747f83e-a249-4daa-956b-adc4a47b2e86",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.85,
        "x": 0.08,
        "y": 0.88
      },
      "kind": "disclaimer",
      "text": "Notes: 1. Market data and consensus as of 9/16/2022; Discounted to 10/7/2022. 2. Management reflects forecast provided by Management on 8/12/2022...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "35af6f3a-1abe-4c53-ad1c-09240afe0279",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.85,
        "x": 0.08,
        "y": 0.22
      },
      "kind": "table",
      "text": "Street and Management cases valuation summary table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "424ab068-4389-4113-a862-b210de8be19a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.85,
        "x": 0.08,
        "y": 0.52
      },
      "kind": "table",
      "text": "Sensitivity analysis table for implied share price",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8adc4a9d-9cec-410c-931f-83cf509527da",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.08,
        "y": 0.11
      },
      "kind": "title",
      "text": "Discounted Equity Value – Based on CY2025E Revenue",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a89eeef4-6ca3-44ef-8f3d-4724cfadef80",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "be0665c4-dec1-45bd-9e3e-b70e7e4136d2",
      "evidence": "The slide bridges current multiples to discounted future share prices.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 20,
      "from": 6,
      "beatId": "3d0e8c79-4802-4e67-8e3d-4ce69b3092c5",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The document provides detailed valuation analysis and comparable company data.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}