{
  "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": 21,
  "pageCount": 25,
  "prevPage": 20,
  "nextPage": 22,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Includes a detailed buildup of the Combined Pro Forma Equity Value and the resulting accretion percentage.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50e-ca6d-75cd-a0cb-7815de8f6c95/21",
  "deckHref": "/decks/019de50e-ca6d-75cd-a0cb-7815de8f6c95",
  "deckJsonHref": "/decks/019de50e-ca6d-75cd-a0cb-7815de8f6c95.json",
  "deckAnchorHref": "/decks/019de50e-ca6d-75cd-a0cb-7815de8f6c95#slide-21",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.9
      },
      "kind": "disclaimer",
      "text": "Source: Based on Saturn projections per Saturn management and Luna projections per Luna management, as reviewed by Saturn. Note: 1) Other includes the market value of Luna equity in affiliates and minority interest...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dabf2c50-bbb1-48b6-8a2b-03a033c40068",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.05,
        "y": 0.45
      },
      "kind": "table",
      "text": "Combined Pro Forma Equity Value buildup",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "57e05c02-679d-4de4-bddf-c41b99da5ffe",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.5,
        "y": 0.65
      },
      "kind": "table",
      "text": "Accretion to Standalone DCF sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "092161cc-b142-439c-90b3-188bbca8adcb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "table",
      "text": "Saturn Status Quo DCF Equity Value / Share sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "764c4af8-1dc9-4b7a-8948-27357b2e0db6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.5,
        "y": 0.15
      },
      "kind": "table",
      "text": "Saturn Share of Pro Forma DCF Equity Value + Cash Per Share sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "76db6527-d1aa-4020-95b3-9aa8d84b9532",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "Pro Forma Discounted Cash Flow Accretion/(Dilution) Analysis – Series A Offer",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bafd8346-a3d7-427e-9175-127c8c43e520",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "f1229992-83ac-4a74-a4e7-6a561bd29498",
      "evidence": "Multiple tables showing output variance based on WACC and EBITDA multiple inputs.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 25,
      "from": 21,
      "beatId": "e55787d4-4006-425c-b8a5-d75571435ac9",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The document concludes with an appendix, data tables, and analysis of premiums, outlining the potential impact and next steps for the investment.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}