{
  "docId": "019de50e-977a-749b-a645-2d9d61ab2e60",
  "docSlug": "47469fbe26fe6659b6327609ce41d590",
  "documentTitle": "Centerview Partners | Investment Banking Pitch Book | 31 slides",
  "authorId": "centerview-partners",
  "authorName": "Centerview Partners",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2012-12-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3694721,
  "pageNumber": 23,
  "pageCount": 31,
  "prevPage": 22,
  "nextPage": 24,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 48,
  "notes": "The slide presents four sensitivity tables comparing two business units (MCC and SCC) under different financial assumptions.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50e-977a-749b-a645-2d9d61ab2e60/23",
  "deckHref": "/decks/019de50e-977a-749b-a645-2d9d61ab2e60",
  "deckJsonHref": "/decks/019de50e-977a-749b-a645-2d9d61ab2e60.json",
  "deckAnchorHref": "/decks/019de50e-977a-749b-a645-2d9d61ab2e60#slide-23",
  "components": [
    {
      "bbox": {
        "h": 0.04,
        "w": 0.33,
        "x": 0.16,
        "y": 0.24
      },
      "kind": "paragraph",
      "text": "Plan requires ~$2.0 billion additional funding to achieve forecast",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e4f92407-5e77-4e70-aa75-b67a4c886818",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.33,
        "x": 0.58,
        "y": 0.24
      },
      "kind": "paragraph",
      "text": "Plan requires ~$4.0 billion additional funding to achieve forecast",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fdb9a578-ac87-4f80-ad47-e32048e0e4ed",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.35,
        "x": 0.075,
        "y": 0.94
      },
      "kind": "source-note",
      "text": "Source: Financial projections per Collie management. Note: Includes present value of NOLs per management.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dd10bccb-845e-4670-9a20-f35f4bb1110d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.33,
        "x": 0.58,
        "y": 0.67
      },
      "kind": "table",
      "text": "SCC - Implied Terminal Value Multiple sensitivity table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2d083a96-36f2-4161-ab27-152361775f9f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.33,
        "x": 0.16,
        "y": 0.67
      },
      "kind": "table",
      "text": "MCC - Implied Terminal Value Multiple sensitivity table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "448cfa37-8dd0-446e-b3a5-cfcc6847133f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.33,
        "x": 0.58,
        "y": 0.31
      },
      "kind": "table",
      "text": "SCC - Equity Value / Share sensitivity table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "749a0aa2-0705-410e-89c4-938fbae57cde",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.33,
        "x": 0.16,
        "y": 0.31
      },
      "kind": "table",
      "text": "MCC - Equity Value / Share sensitivity table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d1c8f796-ea3f-4f4b-9cf4-a3dfba035a29",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.35,
        "x": 0.075,
        "y": 0.075
      },
      "kind": "title",
      "text": "Illustrative DCF Value",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c23da908-5c32-40e8-9d31-98ec5c9b98a2",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "01fdc54e-ca70-4b8f-bc99-de7d4d0c811a",
      "evidence": "Illustrative DCF Value",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "3f321c8b-334a-4042-856b-d2118294a1f5",
      "evidence": "Tables showing impact of varying WACC and Growth Rate on valuation metrics",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}