{
  "docId": "019de50f-1364-749e-9abe-6e485f56f258",
  "docSlug": "91922a389b755372ea10d1d34801a88d",
  "documentTitle": "Tudor, Pickering, Holt & Co | Investment Banking Pitch Book | 90 slides",
  "authorId": "tudor-pickering-holt-co",
  "authorName": "Tudor Pickering Holt",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-06-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3464235,
  "pageNumber": 29,
  "pageCount": 90,
  "prevPage": 28,
  "nextPage": 30,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 60,
  "notes": "Includes two sensitivity matrices (Discount Rate vs. Multiple/Yield) and two detailed DCF calculation tables.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-1364-749e-9abe-6e485f56f258/29",
  "deckHref": "/decks/019de50f-1364-749e-9abe-6e485f56f258",
  "deckJsonHref": "/decks/019de50f-1364-749e-9abe-6e485f56f258.json",
  "deckAnchorHref": "/decks/019de50f-1364-749e-9abe-6e485f56f258#slide-29",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.18,
        "x": 0.8,
        "y": 0.02
      },
      "kind": "callout",
      "text": "CONFIDENTIAL DRAFT SUBJECT TO CHANGE",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9a41301c-ac0d-4d4d-8f76-06c6c82cf2ee",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.3,
        "x": 0.05,
        "y": 0.1
      },
      "kind": "paragraph",
      "text": "Valuation Effective Date: 6/30/2018",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7cd12754-cfeb-4803-95b2-cd05ffa8e806",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.3,
        "x": 0.05,
        "y": 0.95
      },
      "kind": "source-note",
      "text": "Source: Management projections and FactSet as of 6/8/18.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "698fd9ec-cfa5-4f59-9b6e-39ce4a0de4c0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "Supplemental calculation detail for Discounted Levered DCF",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "79b16662-c629-4f66-b73e-6a55e90dc0e4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.45,
        "x": 0.53,
        "y": 0.55
      },
      "kind": "table",
      "text": "Supplemental calculation detail for Discounted Distribution Analysis",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9f709ba3-aa2b-43d7-baec-b0596b70a61e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.53,
        "y": 0.23
      },
      "kind": "table",
      "text": "Sensitivity table for Discounted Distribution Analysis",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c3b66d1c-b6a6-4769-8779-0e064dc88c50",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.05,
        "y": 0.23
      },
      "kind": "table",
      "text": "Sensitivity table for Discounted Levered DCF Analysis",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e8308762-f6d6-4c05-a798-6553e5dad316",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "AM DCF Analysis | AR Base Volumes Case",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6617e54c-4c41-487b-a9cd-606d029fb214",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "c137a811-1dab-4560-8533-986d2d3d7842",
      "evidence": "table/valuation: Sensitivity table for Discounted Distribution Analysis, table/valuation: Sensitivity table for Discounted Levered DCF Analysis",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "39ed5f43-ab0e-47a9-85b9-e23b0235e6a6",
      "evidence": "Sensitivity tables for DCF and Distribution Analysis",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [
    {
      "to": 30,
      "from": 21,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "73d289ba-68f0-4489-8739-7c3c3cdc58e5",
      "evidence": "The document presents financial analysis and projections that imply the cost of inaction.",
      "position": 0,
      "objective": "To highlight the cost of inaction and the benefits of the proposed transaction",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.7,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}