{
  "docId": "019de074-35f4-737d-a24c-ca4b1f4e8edf",
  "docSlug": "41d6ba5d107dd6fd192c9dbb9f028429",
  "documentTitle": "Houlihan Lokey | Investment Banking Pitch Book | 48 slides",
  "authorId": "houlihan-lokey",
  "authorName": "Houlihan Lokey",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2023-01-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2981745,
  "pageNumber": 25,
  "pageCount": 48,
  "prevPage": 24,
  "nextPage": 26,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 120,
  "notes": "Includes sensitivity tables for PV of terminal value, implied equity value, and implied equity value per share.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-35f4-737d-a24c-ca4b1f4e8edf/25",
  "deckHref": "/decks/019de074-35f4-737d-a24c-ca4b1f4e8edf",
  "deckJsonHref": "/decks/019de074-35f4-737d-a24c-ca4b1f4e8edf.json",
  "deckAnchorHref": "/decks/019de074-35f4-737d-a24c-ca4b1f4e8edf#slide-25",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.86,
        "x": 0.07,
        "y": 0.77
      },
      "kind": "disclaimer",
      "text": "Note: Present values as of 10/31/22; mid-year convention applied. Note: Present value of cash flows (2022-2027) is $0 as Management Projections do not contemplate any distributions over the projection period...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d6b19513-558e-49d2-872f-4f3d98cb3698",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.57,
        "x": 0.07,
        "y": 0.19
      },
      "kind": "table",
      "text": "Projected book value table (2022E-2027E)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a6769e1c-6150-4956-9b03-8d8ee12c5d1c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.86,
        "x": 0.07,
        "y": 0.39
      },
      "kind": "table",
      "text": "Sensitivity analysis tables for PV of terminal value, implied equity value, and implied equity value per share",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "db5a0fff-38b7-48a9-a463-d3c52db931df",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.6,
        "x": 0.07,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Only Preliminary Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "10050aa5-710f-4697-b2ca-0ee663099c9c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.35,
        "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": "d0a8e84a-96e5-492e-9ee1-922cca17ada6",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 26,
      "from": 16,
      "beatId": "e33d8b51-0a3e-4ff1-915c-4018eb414875",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The financial analysis section provides preliminary implied per share value reference ranges and discounted cash flow analysis.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}