{
  "docId": "019de50e-97f5-74a1-b298-c3e50cc61855",
  "docSlug": "cd4fc41c001959905d71a6a4d0994dc9",
  "documentTitle": "Centerview Partners | Investment Banking Pitch Book | 6 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": 1.3324081,
  "pageNumber": 6,
  "pageCount": 6,
  "prevPage": 5,
  "nextPage": null,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "dense",
  "nDataPoints": 84,
  "notes": "The slide presents a pro forma capitalization table followed by a sensitivity matrix for present value at YE'12 based on varying costs of equity and spectrum prices.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50e-97f5-74a1-b298-c3e50cc61855/6",
  "deckHref": "/decks/019de50e-97f5-74a1-b298-c3e50cc61855",
  "deckJsonHref": "/decks/019de50e-97f5-74a1-b298-c3e50cc61855.json",
  "deckAnchorHref": "/decks/019de50e-97f5-74a1-b298-c3e50cc61855#slide-6",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.06,
        "y": 0.13
      },
      "kind": "paragraph",
      "text": "Present Value (YE'12) at Various Costs of Equity",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6b5d353a-9490-4359-b200-eb595b3ff463",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.5,
        "x": 0.06,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "Source: Financial projections per Collie management. Note: $ in millions except per share / per MHz-pop figures. (1) Required probability for value to be equivalent to $2.97. (2) Required $ / MHz-pop to represent equivalent value to illustrative offer at $2.97 / share.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2522bc30-b5d2-4081-86db-e2686ecdbc4f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.88,
        "x": 0.06,
        "y": 0.45
      },
      "kind": "table",
      "text": "Sensitivity matrix showing $/Share and Required Probability across Cost of Equity (10-25%) and $/MHz-pop scenarios.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e0822691-d4e6-461e-98fa-604896f81e87",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.88,
        "x": 0.06,
        "y": 0.26
      },
      "kind": "table",
      "text": "Pro Forma Capitalization table showing TEV, Debt, Leases, Cash, Equity Value, and Stock Price across spectrum price points.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a8b340e8-00d3-438d-bc18-85c97cfec5f7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.06,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Future Realizable Spectrum Value – YE'14 Sale",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a81f25f9-8de6-45d9-9ce5-f383bfcae1a2",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "NxN matrix",
      "slug": "matrix-nxn",
      "agent": null,
      "layer": "slide",
      "matchId": "d00c7e0a-0803-4b8f-8f0b-a38b200a9164",
      "evidence": "table/scenario: Sensitivity matrix showing $/Share and Required Probability across Cost of Equity (10-25%) and $/MHz-pop scenarios.",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "9b09077d-cab7-47ff-ba63-e5f6ce95392a",
      "evidence": "The slide uses a matrix to show how changes in input variables (Cost of Equity, $/MHz-pop) affect output metrics (Stock Price, Required Probability).",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 6,
      "from": 4,
      "beatId": "b16fce99-2c2d-4658-a615-c14b31884d4a",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "Illustrative Cash Flow Impact and Future Realizable Spectrum Value",
      "position": 1,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    },
    {
      "to": 6,
      "from": 4,
      "beatId": "9370d443-03c7-46c1-95eb-62984a59a367",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Solution",
      "beatSlug": "sequoia-pitch-solution",
      "evidence": "Implications of the deal on cash flow and spectrum value",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [
    {
      "to": 6,
      "from": 3,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "cba07af5-3b4f-49d0-9fa5-ece419055cce",
      "evidence": "Financial impact analysis suggests an implicit cost of inaction",
      "position": 0,
      "objective": "What is the cost of not pursuing the Dalmatian transaction?",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    },
    {
      "to": 6,
      "from": 4,
      "name": "Quick Win Big Bet",
      "slug": "47-quick-win-big-bet",
      "bestFor": "Transformation planning, 100-day plans, resource allocation",
      "matchId": "3e331831-48ee-4e4e-9244-dd3c43b8599c",
      "evidence": "Future realizable spectrum value implies potential for a big bet",
      "position": 1,
      "objective": "Is this a quick win or a big bet?",
      "structure": "The Full List -> Quick Wins (Low effort, High impact) -> Big Bets (High effort, High impact) -> Sequenced Roadmap",
      "confidence": 0.5,
      "description": "Separate initiatives into immediate wins and longer-term strategic bets"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}