{
  "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": 21,
  "pageCount": 28,
  "prevPage": 20,
  "nextPage": 22,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes sensitivity tables for share price, exit multiples, and revenue/FCF growth.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-0742-75ac-ba15-619b59dd47dc/21",
  "deckHref": "/decks/019de074-0742-75ac-ba15-619b59dd47dc",
  "deckJsonHref": "/decks/019de074-0742-75ac-ba15-619b59dd47dc.json",
  "deckAnchorHref": "/decks/019de074-0742-75ac-ba15-619b59dd47dc#slide-21",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.28,
        "x": 0.36,
        "y": 0.63
      },
      "kind": "chart",
      "text": "Implied Exit Multiples table",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "00e0af6d-5c13-4712-a7f1-0d1f869ead02",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.3,
        "x": 0.05,
        "y": 0.63
      },
      "kind": "chart",
      "text": "Share Price Sensitivity table",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e146dbc3-10d7-43bb-b022-3660ae7b747f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.3,
        "x": 0.66,
        "y": 0.63
      },
      "kind": "chart",
      "text": "Revenue and FCF Sensitivity table",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ee2e3756-c2cf-4def-b618-e1850e302cc2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.5,
        "x": 0.05,
        "y": 0.85
      },
      "kind": "source-note",
      "text": "Notes 1-6 regarding management forecasts and methodology.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "15122398-71fe-4e52-a5d0-43c50f805719",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.9,
        "x": 0.05,
        "y": 0.23
      },
      "kind": "table",
      "text": "Preliminary Discounted Cash Flow Analysis table showing NPV, Terminal Value, Equity Value, and Price/Share across various WACC and growth rates.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5549047b-7f74-47ce-8581-b33003d17d82",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.4,
        "x": 0.08,
        "y": 0.11
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3fcb3c2b-1337-45d1-897f-4c7ce474d74d",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "80447cf9-4c0e-44f1-9b56-a9d42c6106ba",
      "evidence": "Preliminary Discounted Cash Flow Analysis table showing NPV, Terminal Value, Equity Value, and Price/Share",
      "confidence": 0.9
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "106b7459-2ae3-46d9-aaa2-afebbd818d8d",
      "evidence": "Revenue and FCF Sensitivity table and Share Price Sensitivity table",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "valuation-table",
      "slug": null,
      "matchId": "09851b24-a748-435a-a91e-1b8e8a4c8c94",
      "evidence": "DCF sensitivity analysis",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 28,
      "from": 21,
      "beatId": "258b960d-2677-433d-b837-4c312b4f1a32",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The document concludes with implications and disclaimers.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [
    {
      "to": 22,
      "from": 21,
      "name": "Hypothesis Test",
      "slug": "42-hypothesis-test",
      "bestFor": "Strategy validation, due diligence, research presentations",
      "matchId": "fb71dca2-c1bb-4e65-9d8f-6b41cfbbb042",
      "evidence": "The document provides a detailed discounted cash flow analysis.",
      "position": 1,
      "objective": "What are the results of the discounted cash flow analysis?",
      "structure": "The Hypothesis -> Test 1 (Supports/Refutes) -> Test 2 (Supports/Refutes) -> Conclusion (Validated/Pivoted)",
      "confidence": 0.7,
      "description": "State a hypothesis upfront, then systematically prove or disprove it with evidence"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}