{
  "docId": "019de50e-76a3-749b-8995-4dc4ebba797b",
  "docSlug": "f342077b17cba5c0f5c7281c9c4b14f3",
  "documentTitle": "J.P.Morgan | Investment Banking Pitch Book | 33 slides",
  "authorId": "j-p-morgan",
  "authorName": "JPMorgan",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2006-02-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 30,
  "pageCount": 33,
  "prevPage": 29,
  "nextPage": 31,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes sensitivity tables for discount rate vs terminal growth rate.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50e-76a3-749b-8995-4dc4ebba797b/30",
  "deckHref": "/decks/019de50e-76a3-749b-8995-4dc4ebba797b",
  "deckJsonHref": "/decks/019de50e-76a3-749b-8995-4dc4ebba797b.json",
  "deckAnchorHref": "/decks/019de50e-76a3-749b-8995-4dc4ebba797b#slide-30",
  "components": [
    {
      "bbox": {
        "h": 0.04,
        "w": 0.45,
        "x": 0.121,
        "y": 0.588
      },
      "kind": "disclaimer",
      "text": "Note: Assumes valuation date of 3/31/06; utilizes the mid year convention; net debt of $557mm. 1 Three quarters of full-year 2006E EBITDA of $228mm. 2 Pro rata owned interest",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3e1b74ee-9a33-4a80-83ac-f8d85ceee5a8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.195,
        "w": 0.815,
        "x": 0.121,
        "y": 0.196
      },
      "kind": "table",
      "text": "Free cash flow projection table (2006E-2016E + Terminal)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9975fb4e-85c4-455b-8195-e0aa92865dd6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.145,
        "w": 0.265,
        "x": 0.121,
        "y": 0.402
      },
      "kind": "table",
      "text": "Equity value per share sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e2b23c66-5f38-4d57-b8aa-bfd99393400a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.145,
        "w": 0.265,
        "x": 0.395,
        "y": 0.402
      },
      "kind": "table",
      "text": "Implied terminal FV/EBITDA multiple sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e6b7cbf9-0100-4398-9c8c-db45d1d0e1c3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.145,
        "w": 0.265,
        "x": 0.671,
        "y": 0.402
      },
      "kind": "table",
      "text": "Implied 2006E FV/EBITDA multiple sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "eb13ff55-d9d1-403f-911d-9bd27a3d992f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.035,
        "w": 0.235,
        "x": 0.076,
        "y": 0.112
      },
      "kind": "title",
      "text": "Discounted cash flow",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1197bdd5-9b57-4079-ad1f-6448a0ae730e",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "b15ce6e7-421f-4ad3-ab82-7ef8c80af96f",
      "evidence": "Table structure showing FCF projections and terminal value sensitivity",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 30,
      "from": 26,
      "beatId": "e2737ac6-0d00-44f6-8768-b8bc7030b196",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The deck presents appendix data, including public market comparables and precedent transactions",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}