{
  "docId": "019de074-8566-7193-b459-7065f6d7fd0e",
  "docSlug": "4499a5ebb492b179c06edcdced2f847a",
  "documentTitle": "Credit Suisse | Investment Banking Pitch Book | 21 slides",
  "authorId": "credit-suisse",
  "authorName": "Credit Suisse",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2023-03-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 19,
  "pageCount": 21,
  "prevPage": 18,
  "nextPage": 20,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes S382 limitation analysis and reconciliation of equity value per share.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-8566-7193-b459-7065f6d7fd0e/19",
  "deckHref": "/decks/019de074-8566-7193-b459-7065f6d7fd0e",
  "deckJsonHref": "/decks/019de074-8566-7193-b459-7065f6d7fd0e.json",
  "deckAnchorHref": "/decks/019de074-8566-7193-b459-7065f6d7fd0e#slide-19",
  "components": [
    {
      "bbox": {
        "h": 0.4,
        "w": 0.4,
        "x": 0.54,
        "y": 0.48
      },
      "kind": "list",
      "text": "Assumptions list regarding DCF, tax asset balance, NOL utilization, and WACC",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b0c72d38-0781-4e7f-82d0-9b513d9ddcf8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.05,
        "y": 0.92
      },
      "kind": "source-note",
      "text": "Source: Company filings, Bravo management, IRS bulletin as of 2/23. (1) Based on fully diluted shares derived from discounted cash flow analysis excluding tax benefits.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6f64a066-bf8c-41dc-8301-6903edd279f7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.9,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "table",
      "text": "Main financial model table showing EBIT, Tax shielding, NOL schedules from 2022A to 2033E",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fb3217ba-11c1-417e-a513-4c2f5e4fd048",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.05,
        "y": 0.69
      },
      "kind": "table",
      "text": "Reconciliation to total equity value per share table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "63ffff1b-3bc2-4880-be58-4e2c045c2e0c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.05,
        "y": 0.48
      },
      "kind": "table",
      "text": "Sensitivities table for discount rate vs perpetuity growth rate",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8a9babed-f8f3-4755-8d5f-69443fbc1e1f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.03
      },
      "kind": "title",
      "text": "Tax benefit analysis – including S382 limitation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "170825fc-a807-48b2-a3f6-c6a27444e7ef",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "458e637e-09e5-4e29-82ce-6d5b99556762",
      "evidence": "Main financial model table showing EBIT, Tax shielding, NOL schedules from 2022A to 2033E",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 21,
      "from": 17,
      "beatId": "f6c4d2bf-08cf-43a7-aa4f-7850ef84578c",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The deck concludes with appendices and disclosure pages, providing additional information and context",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}