{
  "docId": "019de074-2cba-72da-8a5e-d46bfd8a47e7",
  "docSlug": "4f2e74f1012b0d56f73486e6eec22b1b",
  "documentTitle": "Citi | Investment Banking Pitch Book | 20 slides",
  "authorId": "citi",
  "authorName": "Citi",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2023-01-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 17,
  "pageCount": 20,
  "prevPage": 16,
  "nextPage": 18,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 85,
  "notes": "Includes a disclaimer about the preliminary nature of the data and specific assumptions regarding tax rates and debt.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-2cba-72da-8a5e-d46bfd8a47e7/17",
  "deckHref": "/decks/019de074-2cba-72da-8a5e-d46bfd8a47e7",
  "deckJsonHref": "/decks/019de074-2cba-72da-8a5e-d46bfd8a47e7.json",
  "deckAnchorHref": "/decks/019de074-2cba-72da-8a5e-d46bfd8a47e7#slide-17",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.96,
        "x": 0.02,
        "y": 0.93
      },
      "kind": "disclaimer",
      "text": "Source: AlerisLife Management as of 01/04/2023. Note: AlerisLife capitalization based on YE 2022 estimates... Any such potential utilization during the forecast period is subject to further review.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "20411311-0755-434f-8805-830b7fbd7bc2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.6,
        "x": 0.05,
        "y": 0.09
      },
      "kind": "list",
      "text": "Terminal year perpetuity growth rate of 1.0% to 3.0%\nCash flows are discounted to 12/31/2022 using discount rate range of 17.6% to 19.5%",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "152eba58-d11c-4ba4-b384-e3751b7dbd30",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.32,
        "w": 0.96,
        "x": 0.02,
        "y": 0.22
      },
      "kind": "table",
      "text": "DCF projection table showing Revenue, EBITDA, NOPAT, and Unlevered Free Cash Flow from 2023E to 2027E.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "752268f4-9f77-4355-ab34-bbcefddc0f06",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.46,
        "x": 0.52,
        "y": 0.57
      },
      "kind": "table",
      "text": "Sensitivity analysis table for Implied Equity Value Per Share based on discount rate and perpetuity growth rate.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ec93eeaa-f2a8-4f62-8e78-fd100d8f8f59",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.48,
        "x": 0.02,
        "y": 0.57
      },
      "kind": "table",
      "text": "Implied Enterprise Value calculation table.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "728d6bc1-d96f-4609-b219-8eebe3de6ca7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.05,
        "y": 0.02
      },
      "kind": "title",
      "text": "Preliminary Illustrative Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9e18281e-159f-4213-8bd8-d83f075fee1c",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "efb4c74d-9378-4dc0-a390-c2775059e5b3",
      "evidence": "Preliminary Illustrative Discounted Cash Flow Analysis",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "be156049-86c1-4534-baa8-3f7baa651b8c",
      "evidence": "Standard DCF valuation structure",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 17,
      "from": 14,
      "beatId": "91142d4d-02c3-412d-af9a-dbd4a4c4f173",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Solution & Approach",
      "beatSlug": "consultants-gambit-solution-approach",
      "evidence": "The document provides financial projections and preliminary financial analyses.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    },
    {
      "to": 19,
      "from": 15,
      "beatId": "9784959a-0885-4455-8596-0ba25e943de0",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The document includes appendix data and financial analyses.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}