{
  "docId": "019de50f-3483-71a2-a0c1-10d90c923e9f",
  "docSlug": "6432eced5cbf89650aaef105327ac324",
  "documentTitle": "Baird | Investment Banking Pitch Book | 4 slides",
  "authorId": "baird",
  "authorName": "Baird",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 4,
  "pageCount": 4,
  "prevPage": 3,
  "nextPage": null,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 8,
  "notes": "The slide uses a simple arithmetic deduction to arrive at a proposed share count.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-3483-71a2-a0c1-10d90c923e9f/4",
  "deckHref": "/decks/019de50f-3483-71a2-a0c1-10d90c923e9f",
  "deckJsonHref": "/decks/019de50f-3483-71a2-a0c1-10d90c923e9f.json",
  "deckAnchorHref": "/decks/019de50f-3483-71a2-a0c1-10d90c923e9f#slide-4",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.02,
        "y": 0.95
      },
      "kind": "disclaimer",
      "text": "(1) Based on current draft simplification transaction terms as of October 6, 2018 and an assumed AMGP share price of $17.51 (last close price as of 10/5/2018). Assumes no change to AMGP share price.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "44569a59-8b6a-44bc-b70e-c3534a79685e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.02,
        "y": 0.14
      },
      "kind": "paragraph",
      "text": "Implied Series B Value based on PF AMGP Corp Market Capitalization",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "52a1bfe4-26a9-4209-a69c-9609ac30db5c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.75,
        "x": 0.12,
        "y": 0.34
      },
      "kind": "table",
      "text": "Pro Forma AMGP Market Cap (before Series B Conversion (1)) $8,589.0\nSeries B Peg Value (2,000.0)\nSeries B Available Value $6,589.0\nx 5.92% Series B Interest $390.1\nImplied AMGP Corp Shares to Series B 22.277\nShares Proposed to be offered to Series B 17.354",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "15bf1949-3e41-4e8c-ab9d-c1e2204f10b6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.5,
        "x": 0.02,
        "y": 0.07
      },
      "kind": "title",
      "text": "SERIES B VALUATION ANALYSIS (CONT.)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8bd25887-c5c4-4930-bf8e-9eb4e6ddf6a1",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "2x2 matrix",
      "slug": "matrix-2x2",
      "agent": null,
      "layer": "slide",
      "matchId": "76bcffab-3ece-473c-a764-9139f315b84d",
      "evidence": "table/valuation: Pro Forma AMGP Market Cap (before Series B Conversion (1)) $8,589.0 Series B Peg Value (2,000.0) Series B Available Value $6,589.0 x 5.92% Series B Interest $390.1 Implied AMGP Corp Shares to Series B 22",
      "confidence": 0.5
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 4,
      "from": 2,
      "beatId": "395b0873-bf2f-4438-a72a-1253c1dc3508",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "Detailed financial analysis and valuation",
      "position": 0,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}