{
  "docId": "019de50e-936b-7267-96de-150fae702d4f",
  "docSlug": "3ebb722b132c55caf8bf5370936e6c4b",
  "documentTitle": "Qatalyst Partners | Investment Banking Pitch Book | 26 slides",
  "authorId": "qatalyst-partners",
  "authorName": "Qatalyst Partners",
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2012-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3324081,
  "pageNumber": 24,
  "pageCount": 26,
  "prevPage": 23,
  "nextPage": 25,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 72,
  "notes": "The table highlights the 10% dilution scenario with a red box.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50e-936b-7267-96de-150fae702d4f/24",
  "deckHref": "/decks/019de50e-936b-7267-96de-150fae702d4f",
  "deckJsonHref": "/decks/019de50e-936b-7267-96de-150fae702d4f.json",
  "deckAnchorHref": "/decks/019de50e-936b-7267-96de-150fae702d4f#slide-24",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "paragraph",
      "text": "Illustrative Dilution Factor Sensitivity - Based on Arbor Management Case Projections",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "302a68e7-3e98-4c65-8d95-0e0ebcc22468",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.83
      },
      "kind": "source-note",
      "text": "Note: Present value as of September 30, 2012. Assumes mid-period discounting convention. (1) Arbor Management Case projections based on Arbor Management (2013-16 projections as of May 2012, 2012 forecast as of October 2012). (2) Based on Arbor price of $22.63 as of June 5, 2012 (prior to Bloomberg article).",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f3048415-8c86-44a6-924f-f21362a34b43",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.9,
        "x": 0.05,
        "y": 0.22
      },
      "kind": "table",
      "text": "Summary of Sensitivity Assumptions and the main sensitivity table showing Present Value per Share across Discount Rates (9.0%, 11.5%, 14.0%), Terminal Multiples, and Dilution Factors (0%, 5%, 10%, 15%).",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4a3a66ee-5d42-4ab5-97ab-3fd5d8411504",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.5,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "Illustrative DCF Analysis: Dilution Factor Sensitivity",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2a6c2d39-d13c-46cc-bed5-ad60402b1aea",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}