{
  "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": 42,
  "pageCount": 52,
  "prevPage": 41,
  "nextPage": 43,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 200,
  "notes": "Includes terminal value calculation and tax adjustments. Implied equity value per share is $53.35.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-1880-76ee-a97a-1ff784e5629e/42",
  "deckHref": "/decks/019de074-1880-76ee-a97a-1ff784e5629e",
  "deckJsonHref": "/decks/019de074-1880-76ee-a97a-1ff784e5629e.json",
  "deckAnchorHref": "/decks/019de074-1880-76ee-a97a-1ff784e5629e#slide-42",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.2,
        "x": 0.13,
        "y": 0.11
      },
      "kind": "paragraph",
      "text": "Base Case ($ in millions)",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f1d2cd2a-ed89-4193-b6d7-cf32d89bfbed",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.8,
        "x": 0.04,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: Ferdinand Management projections, received 28-Nov-2022. Note: Capital deployment includes earnouts, mid-year discounting used assuming 9.875% discount rate.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5f474c6f-4318-4f1a-b24d-3b1fbb9fbe08",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.7,
        "w": 0.92,
        "x": 0.04,
        "y": 0.19
      },
      "kind": "table",
      "text": "Financial projection table including Revenue, EBITDA, Net Income, and Unlevered Free Cash Flow from 2019A to 2027E.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a125b156-9cec-4498-92a0-2f31012a784d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.13,
        "y": 0.07
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a75ad916-473d-4b42-bf60-45b33ac985a4",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "c3250077-c179-4ed0-b8c3-445f195770f9",
      "evidence": "Financial projection table including Revenue, EBITDA, Net Income, and Unlevered Free Cash Flow from 2019A to 2027E.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}