{
  "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": 6,
  "pageCount": 28,
  "prevPage": 5,
  "nextPage": 7,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 45,
  "notes": "Includes specific investor rollover details and pro forma credit statistics.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-0742-75ac-ba15-619b59dd47dc/6",
  "deckHref": "/decks/019de074-0742-75ac-ba15-619b59dd47dc",
  "deckJsonHref": "/decks/019de074-0742-75ac-ba15-619b59dd47dc.json",
  "deckAnchorHref": "/decks/019de074-0742-75ac-ba15-619b59dd47dc#slide-6",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.2,
        "x": 0.45,
        "y": 0.58
      },
      "kind": "callout",
      "text": "Emerald sells 20M and rolls rest, 100% sell and $300M investment from Khaki, 50% roll from Stu, 100% roll from Violet",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "104e3d20-6c36-43fd-bd29-8d52bdb2fa00",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Notes 1-5 detailing assumptions and calculations.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6da44071-7ccf-45c9-9ccb-b04e04a14672",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.05,
        "y": 0.2
      },
      "kind": "table",
      "text": "Transaction Sources and Uses table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4a176474-bace-4a51-b163-293b59ccc3b1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.92,
        "x": 0.05,
        "y": 0.65
      },
      "kind": "table",
      "text": "Pro Forma Capital Structure table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "52c596f2-387f-4bc9-9a6d-405e9e3fe435",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.52,
        "y": 0.18
      },
      "kind": "table",
      "text": "Illustrative Equity Rollover Assumption table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "76e69adf-8114-41d6-868d-8162b5ce0db0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "title",
      "text": "Illustrative Sources and Uses and Pro Forma Capital Structure",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "469c24ba-b76f-4bb3-8491-825850717d9c",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "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
}