{
  "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": 19,
  "pageCount": 28,
  "prevPage": 18,
  "nextPage": 20,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 48,
  "notes": "Project Orange, Preliminary and Confidential Draft, Page 19.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-0742-75ac-ba15-619b59dd47dc/19",
  "deckHref": "/decks/019de074-0742-75ac-ba15-619b59dd47dc",
  "deckJsonHref": "/decks/019de074-0742-75ac-ba15-619b59dd47dc.json",
  "deckAnchorHref": "/decks/019de074-0742-75ac-ba15-619b59dd47dc#slide-19",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.088
      },
      "kind": "source-note",
      "text": "Notes: 1. Market data and consensus as of 9/16/2022; Discounted to 10/7/2022. 2. Management reflects forecast provided by Management as of 8/12/2022. 3. Cost of equity of 12.7% based on 1.49 Barra beta... 4. Current FDSO... 5. Share creep...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "85d0dd9e-ade0-41c3-a7da-04dc8fe454b9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.38,
        "w": 0.92,
        "x": 0.05,
        "y": 0.46
      },
      "kind": "table",
      "text": "Sensitivity analysis of P/NTM multiple vs share price",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3100ae14-b98c-4043-b5e6-155a3211558f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.92,
        "x": 0.05,
        "y": 0.22
      },
      "kind": "table",
      "text": "Street and Management cases valuation inputs and outputs",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6accb06e-a668-402c-a434-8aaf8590e0a6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.75,
        "x": 0.05,
        "y": 0.11
      },
      "kind": "title",
      "text": "Discounted Equity Value – Based on CY2025E LFCF",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "769cb6d0-3bba-4147-ac4f-e67ba1729c22",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "e453a73e-d4bd-43f0-98e0-3e63a714e5d8",
      "evidence": "Discounted Cash Flow Analysis table showing NPV, Terminal Value, Equity Value, and Price/Share",
      "confidence": 0.9
    },
    {
      "name": "Valuation: LBO math",
      "slug": "lbo-math",
      "agent": "architect",
      "layer": "slide",
      "matchId": "396ec157-488b-43cb-a8ab-f38a8c56628e",
      "evidence": "valuation inputs and outputs including sensitivity analysis",
      "confidence": 0.7
    },
    {
      "name": "Valuation: Precedent transactions",
      "slug": "precedent-transactions",
      "agent": "architect",
      "layer": "slide",
      "matchId": "047e207a-6c4a-421c-8a1a-ebbc609d1dba",
      "evidence": "Street and Management cases valuation inputs and outputs",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "valuation_bridge",
      "slug": null,
      "matchId": "b3027ada-18a2-41d9-8531-755a31137f7a",
      "evidence": "The slide uses a bridge-like structure to show the transition from future share price to discounted share price.",
      "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
}