{
  "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": 25,
  "pageCount": 26,
  "prevPage": 24,
  "nextPage": 26,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "The table compares 'Management Sensitivities' against the 'Management Case' using a DCF valuation framework.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50e-936b-7267-96de-150fae702d4f/25",
  "deckHref": "/decks/019de50e-936b-7267-96de-150fae702d4f",
  "deckJsonHref": "/decks/019de50e-936b-7267-96de-150fae702d4f.json",
  "deckAnchorHref": "/decks/019de50e-936b-7267-96de-150fae702d4f#slide-25",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "paragraph",
      "text": "Management Revenue and Adjusted EBITDA Margin Sensitivity",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a4d4d2ce-68d7-4fed-a011-964e445c1530",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.82
      },
      "kind": "source-note",
      "text": "Note: Arbor Management Case projections based on Arbor Management (2013-16 projections as of May 2012, 2012 forecast as of October 2012). Present values as of September 30, 2012 assume an illustrative dilution factor of 10%.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "93e36280-4308-48cb-944c-247c103c4778",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.35
      },
      "kind": "table",
      "text": "Sensitivity table showing revenue columns and EBITDA margin rows with implied share price triplets.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ef491134-4f66-44d4-99f9-00e3435a954f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.5,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "Illustrative DCF Analysis: Management Sensitivities",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5a6d9100-3e2a-475f-a212-28bac8efd8c4",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "ef86f990-9e6f-4875-912c-293a382aad8a",
      "evidence": "The slide presents a grid of outcomes based on varying input variables (Revenue and EBITDA Margin).",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}