{
  "docId": "019de074-8604-732c-a74c-ea44416744fb",
  "docSlug": "483a2611d286eb22587882aa4cceeba6",
  "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 impact of $200m convertible notes issuance.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-8604-732c-a74c-ea44416744fb/20",
  "deckHref": "/decks/019de074-8604-732c-a74c-ea44416744fb",
  "deckJsonHref": "/decks/019de074-8604-732c-a74c-ea44416744fb.json",
  "deckAnchorHref": "/decks/019de074-8604-732c-a74c-ea44416744fb#slide-20",
  "components": [
    {
      "bbox": {
        "h": 0.4,
        "w": 0.42,
        "x": 0.53,
        "y": 0.5
      },
      "kind": "list",
      "text": "Assumptions list regarding DCF, tax balances, NOL utilization, and WACC",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d7143fa3-0a4d-4a15-9180-de39b1ed9dee",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "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": "5ad313b9-89a9-4243-99b2-6b2b928b3ed6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.9,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "table",
      "text": "NOL and tax shield projection table 2022A-2033E",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a3355f72-66d0-4d2b-8e4b-a26d165e92be",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.45,
        "x": 0.05,
        "y": 0.49
      },
      "kind": "table",
      "text": "Sensitivities table for implied net present value",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7353355c-1644-48bd-afba-a7c9452b722e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.45,
        "x": 0.05,
        "y": 0.69
      },
      "kind": "table",
      "text": "Reconciliation to total equity value per share table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cdd8fc3f-9fbe-40f5-985e-07822dd6b6ea",
      "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": "4bd0b3c4-7954-45e8-a29b-1aa43d718005",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "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": "890ef4b4-ed48-4268-a709-640707febbb0",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 21,
      "from": 13,
      "beatId": "a510e488-c609-4f13-accb-5abd8b597099",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The deck concludes with appendix sections, including disclosures and additional data.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}