{
  "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": 35,
  "pageCount": 41,
  "prevPage": 34,
  "nextPage": 36,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "balanced",
  "nDataPoints": 100,
  "notes": "Includes a main DCF table and two sensitivity tables.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50e-c9e5-7040-809d-e7f56966c6dd/35",
  "deckHref": "/decks/019de50e-c9e5-7040-809d-e7f56966c6dd",
  "deckJsonHref": "/decks/019de50e-c9e5-7040-809d-e7f56966c6dd.json",
  "deckAnchorHref": "/decks/019de50e-c9e5-7040-809d-e7f56966c6dd#slide-35",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.92
      },
      "kind": "source-note",
      "text": "Source: Synergies per Saturn and Luna management. 1) Assumes mid-year convention, discounted back to 3/31/16; assumes 9.50% WACC and 0.0% PGR",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c6904af4-4314-4545-9f5d-33fec1020682",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.9,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "table",
      "text": "Main DCF table showing Synergies, Integration Costs, EBIT, Taxes, After-Tax EBIT, Tax Synergies, Total FCF, Discounted FCF, Terminal Value, and Total Synergy DCF Value.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "73eae8f1-4e95-4716-8f34-c77b4548b8d4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.5,
        "y": 0.55
      },
      "kind": "table",
      "text": "Sensitivity of DCF Synergy Value",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "939d372f-111c-47aa-8013-599f14c0fd28",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "Sensitivity of Saturn Value Per Share of DCF Synergies",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bc3e0611-0174-4fd7-bdab-8c8cc2bdb413",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.05,
        "y": 0.06
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis of Luna Synergies",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c361ce31-0832-4e48-ac30-c843160e2c24",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "d1815e90-1afe-48cd-a746-26a709fd91a9",
      "evidence": "Main DCF table showing Synergies, Integration Costs, EBIT, Taxes, After-Tax EBIT, Tax Synergies, Total FCF, Discounted FCF, Terminal Value, and Total Synergy DCF Value.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "eb4ce883-502e-4a10-b2bc-f83c98764c35",
      "evidence": "Two sensitivity tables provided for value per share and total synergy value.",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}