{
  "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": 20,
  "pageCount": 21,
  "prevPage": 19,
  "nextPage": 21,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes assumptions regarding $200m convertible notes issuance and S382 limitations.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-8566-7193-b459-7065f6d7fd0e/20",
  "deckHref": "/decks/019de074-8566-7193-b459-7065f6d7fd0e",
  "deckJsonHref": "/decks/019de074-8566-7193-b459-7065f6d7fd0e.json",
  "deckAnchorHref": "/decks/019de074-8566-7193-b459-7065f6d7fd0e#slide-20",
  "components": [
    {
      "bbox": {
        "h": 0.35,
        "w": 0.42,
        "x": 0.53,
        "y": 0.52
      },
      "kind": "list",
      "text": "Assumptions list regarding DCF, tax balances, NOL utilization, and WACC.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c1c54a67-95a2-4f73-9afc-522e38311f81",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.3,
        "x": 0.05,
        "y": 0.93
      },
      "kind": "source-note",
      "text": "Source: Company filings, Bravo management, IRS bulletin as of 2/23.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fe5fba90-ab58-49a9-bb83-03df0212728d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.9,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "table",
      "text": "Main financial projection table showing EBIT, NOL usage, and balances from 2022A to 2033E.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cdfb6a9a-9f8c-4f4e-bd2d-37f7d1d8497d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.45,
        "x": 0.05,
        "y": 0.52
      },
      "kind": "table",
      "text": "Sensitivities table for discount rate vs perpetuity growth rate.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3ca24fb6-8d78-4203-98a2-16fe1b130114",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.45,
        "x": 0.05,
        "y": 0.7
      },
      "kind": "table",
      "text": "Reconciliation to total equity value per share table.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9e223139-9c7b-434c-a5ed-736fac84c065",
      "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": "889d29d3-b358-4dfe-8622-0a5d386a967a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Including $200m convertible notes issuance",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "91c74873-5a40-4566-99a4-7354dec2f4ab",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "4294a0f5-9364-4f3c-a583-1e63302f1d43",
      "evidence": "Main financial projection table showing EBIT, NOL usage, and balances 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
}