{
  "docId": "019de074-204c-7628-9cce-854b9e10b8fc",
  "docSlug": "9b6cd17c6f5b30f7e69f40b33cd9a80c",
  "documentTitle": "ROTH Capital Partners | Investment Banking Pitch Book | 28 slides",
  "authorId": "roth-capital-partners",
  "authorName": "Roth Capital Partners",
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-12-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3123719,
  "pageNumber": 18,
  "pageCount": 28,
  "prevPage": 17,
  "nextPage": 19,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 65,
  "notes": "Includes a sensitivity table for WACC vs Perpetual Growth Rate.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-204c-7628-9cce-854b9e10b8fc/18",
  "deckHref": "/decks/019de074-204c-7628-9cce-854b9e10b8fc",
  "deckJsonHref": "/decks/019de074-204c-7628-9cce-854b9e10b8fc.json",
  "deckAnchorHref": "/decks/019de074-204c-7628-9cce-854b9e10b8fc#slide-18",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.65,
        "x": 0.18,
        "y": 0.89
      },
      "kind": "source-note",
      "text": "1) Assumes a valuation date of 01/01/23... 4) Roth assumes a year-over-year net working capital change equal to 5% of the change in revenue",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d57a31f8-6438-4724-acc4-149ae68b43ad",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.58,
        "x": 0.24,
        "y": 0.63
      },
      "kind": "table",
      "text": "WACC vs Perpetual Growth sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b63d0b2b-e21a-45c0-8b91-fab3bd19547b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.42,
        "w": 0.36,
        "x": 0.18,
        "y": 0.16
      },
      "kind": "table",
      "text": "Cash Flow Projections table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dad70b62-96fc-4258-b57f-55ca86b7009a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.42,
        "w": 0.24,
        "x": 0.58,
        "y": 0.16
      },
      "kind": "table",
      "text": "Perpetuity Method DCF table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2c6d921c-920f-4f25-898c-5a49f9c67d62",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.28,
        "x": 0.038,
        "y": 0.06
      },
      "kind": "title",
      "text": "Valuation Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "46cce173-6f8b-4597-a52a-4418cfec61e9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.25,
        "x": 0.038,
        "y": 0.09
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis¹",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b54daf40-e03d-4cc1-92d5-16010b59bc54",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "1ee82cdf-330d-497c-b0a0-3a4784b48ec3",
      "evidence": "Perpetuity Method DCF table",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "afaceb50-7df1-4fc7-a7ff-2ab004e0245f",
      "evidence": "DCF analysis table",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 20,
      "from": 11,
      "beatId": "324a80de-0417-4988-b1ff-c1d3e467c7cb",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The document provides detailed data and considerations for valuation analysis",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 20,
      "from": 5,
      "name": "Logic Chain",
      "slug": "01-logic-chain",
      "bestFor": "Skeptical audiences, controversial recommendations, rigorous analysis",
      "matchId": "5ce12310-7921-4fdd-bbe0-2a285872cb87",
      "evidence": "The document presents a logical chain of valuation analysis and conclusions",
      "position": 0,
      "objective": "To demonstrate the fairness of the proposed transaction",
      "structure": "Premise 1 (Accepted truth) -> Premise 2 (Observed fact) -> Therefore... (Inevitable conclusion)",
      "confidence": 0.7,
      "description": "Build an airtight chain of logic where each premise leads inevitably to the conclusion"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}