{
  "docId": "019de074-1880-76ee-a97a-1ff784e5629e",
  "docSlug": "5bcdaa0de126ffce66fb60f02326b2d5",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 52 slides",
  "authorId": "goldman-sachs",
  "authorName": "Goldman Sachs",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-12-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2955465,
  "pageNumber": 23,
  "pageCount": 52,
  "prevPage": 22,
  "nextPage": 24,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 60,
  "notes": "Includes base case and tax adjustment impact tables.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-1880-76ee-a97a-1ff784e5629e/23",
  "deckHref": "/decks/019de074-1880-76ee-a97a-1ff784e5629e",
  "deckJsonHref": "/decks/019de074-1880-76ee-a97a-1ff784e5629e.json",
  "deckAnchorHref": "/decks/019de074-1880-76ee-a97a-1ff784e5629e#slide-23",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.2,
        "x": 0.13,
        "y": 0.12
      },
      "kind": "paragraph",
      "text": "Base Case ($ in millions)",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4a812df4-7490-4424-85c3-11015759878f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: Ferdinand Management, received 28-Nov-2022. Note: Capital deployment includes earnouts, Mid-year discounting used. ¹Tax adjustments represent the tax benefits of intangible assets...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7e0e244c-664f-49a0-977b-53cb9ccfd921",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.9,
        "x": 0.05,
        "y": 0.23
      },
      "kind": "table",
      "text": "Sensitivity tables for Enterprise Value and Equity Value per share",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9121d7ba-6fc1-43cb-ab47-135d60201f32",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.16,
        "y": 0.08
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1fbaa67d-38b4-4c34-9b46-352392e55ba0",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "9edcd94f-04d4-49e3-9d85-f4b589946cf5",
      "evidence": "The slide presents a grid of outcomes based on varying two input variables (WACC and Terminal P/E).",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 35,
      "from": 20,
      "beatId": "6c87a2aa-8928-470d-8ca6-c6d8ed6b6294",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "Preliminary valuation analyses and M&A update",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}