{
  "docId": "019de074-1973-722b-9f21-11249188f308",
  "docSlug": "eea188f6ac0ee679465b98227372a44c",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 51 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": 22,
  "pageCount": 51,
  "prevPage": 21,
  "nextPage": 23,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "The slide presents four sensitivity tables showing the impact of varying WACC and Terminal P/E multiples on valuation metrics.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-1973-722b-9f21-11249188f308/22",
  "deckHref": "/decks/019de074-1973-722b-9f21-11249188f308",
  "deckJsonHref": "/decks/019de074-1973-722b-9f21-11249188f308.json",
  "deckAnchorHref": "/decks/019de074-1973-722b-9f21-11249188f308#slide-22",
  "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": "bc77a02f-851a-4933-900c-82dec8549aea",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: Ferdinand Management, received 15-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": "871d9309-2288-4067-8725-03b89f03b19c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.52,
        "y": 0.235
      },
      "kind": "table",
      "text": "Sensitivity table for Implied Equity Value Per Share",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1627df37-dc3b-4c21-b2be-58710227fd38",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.52,
        "y": 0.56
      },
      "kind": "table",
      "text": "Sensitivity table for Implied Equity Value Per Share Attributable to Tax Adjustments",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "275d59a2-817a-4e60-8b99-816c4c8a8ca3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.05,
        "y": 0.56
      },
      "kind": "table",
      "text": "Sensitivity table for Implied Enterprise Value Attributable to Tax Adjustments",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "72026afa-9647-4529-9c59-11da60a6e6da",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.05,
        "y": 0.235
      },
      "kind": "table",
      "text": "Sensitivity table for Implied Enterprise Value",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fe059faa-4716-4f6e-805b-9e02fb708ce0",
      "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": "31859713-c1db-469d-8dd9-d8e633083145",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "e361356b-d348-4271-9ad8-936b9970b496",
      "evidence": "The slide uses multiple tables to show how valuation changes based on two input variables (WACC and Terminal P/E).",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}