{
  "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": 24,
  "pageCount": 51,
  "prevPage": 23,
  "nextPage": 25,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 45,
  "notes": "Includes a comparison against the CD&R Offer and current share price.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-1973-722b-9f21-11249188f308/24",
  "deckHref": "/decks/019de074-1973-722b-9f21-11249188f308",
  "deckJsonHref": "/decks/019de074-1973-722b-9f21-11249188f308.json",
  "deckAnchorHref": "/decks/019de074-1973-722b-9f21-11249188f308#slide-24",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.35,
        "x": 0.55,
        "y": 0.64
      },
      "kind": "callout",
      "text": "Discounted at Cost of Equity of 13.6%¹",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e4c6198a-f86c-408d-bcc0-95a952bde322",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.32,
        "w": 0.45,
        "x": 0.05,
        "y": 0.21
      },
      "kind": "chart",
      "text": "Estimated Future Value of Share Price",
      "attrs": null,
      "subkind": "line",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4e5352d1-c01c-4ef3-bed7-ae935d389349",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.32,
        "w": 0.45,
        "x": 0.51,
        "y": 0.21
      },
      "kind": "chart",
      "text": "Estimated Present Value of Future Share Price",
      "attrs": null,
      "subkind": "line",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "db5731b2-c3c2-47b5-a5c2-18ceb304080e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.9,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: Ferdinand Management projections, Capital IQ. Market data as of 12-Dec-2022. Note: Present value includes the projected future share price based on the assumed range of NTM P/E multiples discounted to 30-Sep-2022. Assumes no dividend payout.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3fd6e388-568b-45ad-ad0b-8c30f7b2e6e8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.32,
        "w": 0.45,
        "x": 0.05,
        "y": 0.59
      },
      "kind": "table",
      "text": "Financial projections table including Adj. Net Income, Shares Outstanding, EPS, and Implied Future Share Price.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "08e359d9-96ef-4a67-bc89-9252e25fe9ce",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.16,
        "y": 0.08
      },
      "kind": "title",
      "text": "Present Value of Future Share Price",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ac0bf4fd-eed7-4585-be60-e767ec4b047b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.1,
        "x": 0.13,
        "y": 0.12
      },
      "kind": "title",
      "text": "Base Case",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "24b5501f-1f96-42a4-a155-99828af66928",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}