{
  "docId": "019de50e-c9e5-7040-809d-e7f56966c6dd",
  "docSlug": "9feb40a414901ddde5568ee41b7d31bc",
  "documentTitle": "LionTree | Investment Banking Pitch Book | 41 slides",
  "authorId": "liontree",
  "authorName": "LionTree",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2016-06-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3132695,
  "pageNumber": 12,
  "pageCount": 41,
  "prevPage": 11,
  "nextPage": 13,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 120,
  "notes": "Includes mid-year convention, discounted back to 3/31/16; net debt of $1,121mm, equity in affiliates of $25mm.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50e-c9e5-7040-809d-e7f56966c6dd/12",
  "deckHref": "/decks/019de50e-c9e5-7040-809d-e7f56966c6dd",
  "deckJsonHref": "/decks/019de50e-c9e5-7040-809d-e7f56966c6dd.json",
  "deckAnchorHref": "/decks/019de50e-c9e5-7040-809d-e7f56966c6dd#slide-12",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.45,
        "y": 0.01
      },
      "kind": "disclaimer",
      "text": "Draft Working Materials - Subject to Change",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "842eae03-bce8-4c9d-8387-68d8b9dbc299",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.05,
        "y": 0.94
      },
      "kind": "source-note",
      "text": "Source: Historical and projected financial information per Saturn management",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0570a47f-f607-459b-94f8-582f714f67b5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.9,
        "x": 0.05,
        "y": 0.23
      },
      "kind": "table",
      "text": "Unlevered Free Cash Flow projection table (2016E-2020E)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "953c3cca-6d9e-4480-971f-93c0f8c22c0d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.47,
        "x": 0.48,
        "y": 0.68
      },
      "kind": "table",
      "text": "Sensitivity analysis of DCF Equity Value Per Share",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a74cfef9-d6f6-45fc-a335-bc65e65c3487",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.4,
        "x": 0.05,
        "y": 0.65
      },
      "kind": "table",
      "text": "DCF Equity Value summary table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2aa6bded-9c98-439b-bf90-b3a942af7098",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.06
      },
      "kind": "title",
      "text": "Saturn Discounted Cash Flow Analysis – Based on Management Case",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "eecb3a95-7471-4c25-85b8-4b7bd75f97e7",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "fe30dc41-71ea-4f11-a945-b22962feaf3e",
      "evidence": "DCF Equity Value summary table and Unlevered Free Cash Flow projection table",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 14,
      "from": 9,
      "beatId": "7c2bb1d2-6b79-4837-89ae-df88915d489c",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The document provides detailed financial analysis and data to support the recommendation.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 14,
      "from": 9,
      "name": "Golden Circle",
      "slug": "11-golden-circle",
      "bestFor": "Visionary leadership, brand positioning, mission statements",
      "matchId": "05d085f0-191b-4523-81d4-79ca5c17011d",
      "evidence": "The document presents a discounted cash flow analysis and sensitivity analysis.",
      "position": 1,
      "objective": "Provide a detailed financial analysis to support the recommendation.",
      "structure": "The Why (Belief) -> The How (Process) -> The What (Result)",
      "confidence": 0.6,
      "description": "Invert the typical pitch by starting with why you exist, rather than what you do"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}