{
  "docId": "019de50e-ca6d-75cd-a0cb-7815de8f6c95",
  "docSlug": "dc95458f3bb12bcac9ed9284a28d684c",
  "documentTitle": "LionTree | Investment Banking Pitch Book | 25 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": 20,
  "pageCount": 25,
  "prevPage": 19,
  "nextPage": 21,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "balanced",
  "nDataPoints": 45,
  "notes": "Includes a DCF table for 2017E-2020E and two sensitivity tables for value per share and total synergy value.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50e-ca6d-75cd-a0cb-7815de8f6c95/20",
  "deckHref": "/decks/019de50e-ca6d-75cd-a0cb-7815de8f6c95",
  "deckJsonHref": "/decks/019de50e-ca6d-75cd-a0cb-7815de8f6c95.json",
  "deckAnchorHref": "/decks/019de50e-ca6d-75cd-a0cb-7815de8f6c95#slide-20",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.05,
        "y": 0.9
      },
      "kind": "source-note",
      "text": "Source: Synergies per Saturn management. 1) Assumes mid-year convention, discounted back to 3/31/16. 2) Assumes 9.50% WACC and 0.0% PGR.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bfe72777-84a5-4590-bb10-84d307950461",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.43,
        "x": 0.52,
        "y": 0.65
      },
      "kind": "table",
      "text": "Sensitivity of DCF Synergy Value table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "493d85fc-9512-4e4f-8839-171e301860f9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.43,
        "x": 0.05,
        "y": 0.65
      },
      "kind": "table",
      "text": "Saturn Value Per Share of DCF Synergies sensitivity table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7ee54edd-b80b-4951-9b5d-7dfde40d104d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "table",
      "text": "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": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8bf32d7e-e583-4edc-9696-754042c96f7b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis of Luna Synergies",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6bde8216-80f0-4d79-8c15-418c065145d0",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "41a8d7e5-2667-4d1e-9ea4-7d7a05609b0c",
      "evidence": "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": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "e40ab776-73d3-4f77-8c7b-fefbb7e25032",
      "evidence": "DCF table structure",
      "confidence": 1
    },
    {
      "name": "Sensitivity Analysis",
      "slug": null,
      "matchId": "13f8af6e-7f50-48c8-a21e-9531e3f89871",
      "evidence": "WACC sensitivity tables",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 20,
      "from": 10,
      "beatId": "59413413-f7c8-40b7-9224-0135b2f7a1fd",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The document provides detailed financial analysis, including snapshots, projected financials, and discounted cash flow analysis, serving as evidence to support the investment opportunity.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 20,
      "from": 5,
      "name": "Golden Circle",
      "slug": "11-golden-circle",
      "bestFor": "Visionary leadership, brand positioning, mission statements",
      "matchId": "c78299da-ddba-40b0-b1f9-363c4d4fc503",
      "evidence": "The document presents a clear and structured approach to showcasing the investment opportunity, using the golden circle to address what, how, and why.",
      "position": 0,
      "objective": "What is the investment opportunity and why is it attractive?",
      "structure": "The Why (Belief) -> The How (Process) -> The What (Result)",
      "confidence": 0.7,
      "description": "Invert the typical pitch by starting with why you exist, rather than what you do"
    },
    {
      "to": 20,
      "from": 10,
      "name": "Hypothesis Test",
      "slug": "42-hypothesis-test",
      "bestFor": "Strategy validation, due diligence, research presentations",
      "matchId": "d171b57b-2cce-46d1-bd12-93191fb7c001",
      "evidence": "The document provides detailed financial analysis and valuation, testing the investment hypothesis and validating the opportunity.",
      "position": 1,
      "objective": "Can the investment hypothesis be tested and validated through financial analysis?",
      "structure": "The Hypothesis -> Test 1 (Supports/Refutes) -> Test 2 (Supports/Refutes) -> Conclusion (Validated/Pivoted)",
      "confidence": 0.6,
      "description": "State a hypothesis upfront, then systematically prove or disprove it with evidence"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}