{
  "docId": "019de50e-9d6b-77af-9288-9372bd2ced1c",
  "docSlug": "e2e0fdbbb4e3f1b9de1dc5e812c89b78",
  "documentTitle": "Centerview Partners | Investment Banking Pitch Book | 15 slides",
  "authorId": "centerview-partners",
  "authorName": "Centerview Partners",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2013-06-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2467532,
  "pageNumber": 14,
  "pageCount": 15,
  "prevPage": 13,
  "nextPage": 15,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 48,
  "notes": "Includes sensitivity tables for two entities (SCC and MCC) showing the impact of funding requirements on valuation.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50e-9d6b-77af-9288-9372bd2ced1c/14",
  "deckHref": "/decks/019de50e-9d6b-77af-9288-9372bd2ced1c",
  "deckJsonHref": "/decks/019de50e-9d6b-77af-9288-9372bd2ced1c.json",
  "deckAnchorHref": "/decks/019de50e-9d6b-77af-9288-9372bd2ced1c#slide-14",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.35,
        "x": 0.105,
        "y": 0.88
      },
      "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": "7ffe1535-845d-4e86-9fae-4a90d16b5ae9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.33,
        "x": 0.52,
        "y": 0.58
      },
      "kind": "table",
      "text": "MCC Implied Terminal Value Multiple sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0aa8defe-e0ea-4dfc-9ce2-c1414b773424",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.33,
        "x": 0.16,
        "y": 0.58
      },
      "kind": "table",
      "text": "SCC Implied Terminal Value Multiple sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1da890b6-87f4-4655-bd7b-da0394544e96",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.33,
        "x": 0.52,
        "y": 0.24
      },
      "kind": "table",
      "text": "MCC Equity Value / Share sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3f4eaee9-f779-4671-8901-a77c334808aa",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.33,
        "x": 0.16,
        "y": 0.24
      },
      "kind": "table",
      "text": "SCC Equity Value / Share sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c9494051-78d0-4fb9-b37b-d8958965d7a4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.25,
        "x": 0.105,
        "y": 0.145
      },
      "kind": "title",
      "text": "Illustrative DCF Value",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bd637e86-ac8b-4f04-921c-7ab80aa9fc14",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "eb8ebf09-87d6-45aa-b923-0a6066584fbf",
      "evidence": "Illustrative DCF Value",
      "confidence": 0.9
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "97f6e07c-13a2-46ad-81b7-c26fc4ae4033",
      "evidence": "SCC Implied Terminal Value Multiple sensitivity table",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "5394827c-f82d-4044-be3d-749b6abeda04",
      "evidence": "Tables showing impact of WACC and Growth Rate on valuation metrics",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 15,
      "from": 12,
      "beatId": "5272f621-0dd0-441b-9e70-73ee64a02cda",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The management plan overview and illustrative DCF value and WACC analysis provide a clear direction and next steps.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}