{
  "docId": "019de074-1aed-7748-acef-555afdb7aa43",
  "docSlug": "c4555c677ad3c52ef9d76e09ce47bf75",
  "documentTitle": "Houlihan Lokey | Investment Banking Pitch Book | 42 slides",
  "authorId": "houlihan-lokey",
  "authorName": "Houlihan Lokey",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-12-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2981745,
  "pageNumber": 19,
  "pageCount": 42,
  "prevPage": 18,
  "nextPage": 20,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 100,
  "notes": "Includes detailed projection of book value and sensitivity analysis for terminal multiples and discount rates.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-1aed-7748-acef-555afdb7aa43/19",
  "deckHref": "/decks/019de074-1aed-7748-acef-555afdb7aa43",
  "deckJsonHref": "/decks/019de074-1aed-7748-acef-555afdb7aa43.json",
  "deckAnchorHref": "/decks/019de074-1aed-7748-acef-555afdb7aa43#slide-19",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.88,
        "x": 0.07,
        "y": 0.77
      },
      "kind": "disclaimer",
      "text": "Note: Present values as of 12/13/22; mid-year convention applied. ... Source: Company management and Management Projections.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "225a1c2f-87cb-4340-be88-d019cb6671ca",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.16,
        "w": 0.55,
        "x": 0.07,
        "y": 0.19
      },
      "kind": "table",
      "text": "Projection table showing book value calculations from 2022E to 2027E",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1e4acf70-f54f-4486-9bba-6eb23ddff50f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.88,
        "x": 0.07,
        "y": 0.4
      },
      "kind": "table",
      "text": "Sensitivity analysis tables for PV of cash flows, terminal value, implied equity value, and per share value",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "aae8c65c-fa4a-4319-bfe0-6280256f5d7a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.5,
        "x": 0.07,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Only Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3b96215a-8093-40f2-951b-3a88b42714e6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.07,
        "y": 0.11
      },
      "kind": "title",
      "text": "Tangible Book Value Terminal Multiple",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6d276a0d-6a84-4754-867c-ca8650527688",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "f69fd81b-57c7-496b-ae53-014ea7e55899",
      "evidence": "Projection table showing book value calculations from 2022E to 2027E",
      "confidence": 0.9
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "a16632b9-91f1-451f-a4ac-3cbcf133dff2",
      "evidence": "Sensitivity analysis tables for PV of cash flows, terminal value, implied equity value, and per share value",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 28,
      "from": 11,
      "beatId": "502ed829-ca71-4856-a22e-a3df59f6fd4f",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "Multiple pages are dedicated to financial analysis, including Implied Per Share Value Reference Ranges, Historical and Projected Financial Data, and Discounted Cash Flow Analysis.",
      "position": 1,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    },
    {
      "to": 19,
      "from": 17,
      "beatId": "e9b84a08-8a00-47a0-8a8d-ed1815ee2e11",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Solution",
      "beatSlug": "sequoia-pitch-solution",
      "evidence": "Selected Transactions Analysis and Discounted Cash Flow Analysis imply a proposed solution or approach.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}