{
  "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": 20,
  "pageCount": 28,
  "prevPage": 19,
  "nextPage": 21,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Includes footnotes regarding data sources (Capital IQ), methodology for tax rates, and derivation of CIH equity value.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-204c-7628-9cce-854b9e10b8fc/20",
  "deckHref": "/decks/019de074-204c-7628-9cce-854b9e10b8fc",
  "deckJsonHref": "/decks/019de074-204c-7628-9cce-854b9e10b8fc.json",
  "deckAnchorHref": "/decks/019de074-204c-7628-9cce-854b9e10b8fc#slide-20",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.7,
        "x": 0.04,
        "y": 0.84
      },
      "kind": "paragraph",
      "text": "1) Beta was found using Capital IQ; 12/20/22. Only comparable companies that had a minimum of 60 months of trading history were used. Capital IQ calculates beta on a monthly basis\n2) LTM Effective tax rate; NM if tax rate is less than 0\n3) Unlevered betas equal to 0.00 and Fang Holdings Limited are NM\n4) CIH Equity Value is derived using the $1.00 proposed per ADS offer price and shares outstanding provided by Management",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a46d3f1f-91d1-44cd-9140-7690eaaf901c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.42,
        "w": 0.92,
        "x": 0.04,
        "y": 0.19
      },
      "kind": "table",
      "text": "Comparable companies beta table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "93f8bef3-4b05-4654-a8d7-76cb9e9d88e7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.92,
        "x": 0.04,
        "y": 0.63
      },
      "kind": "table",
      "text": "Levered Beta & WACC Calculation table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bf407eef-8d47-461e-afd9-1a052440e9b4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.04,
        "y": 0.1
      },
      "kind": "title",
      "text": "Discounted Cash Flow – Beta Derivation",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4388159b-c7e8-4b7a-a713-eccabd94e1e6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.28,
        "x": 0.04,
        "y": 0.06
      },
      "kind": "title",
      "text": "Valuation Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "80910501-261a-4f03-bc39-c9dfce93ba48",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "a7ba5aad-dd44-4df3-b06c-3a6abe6d2479",
      "evidence": "Levered Beta & WACC Calculation table",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "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
}