{
  "docId": "019de50f-3515-7091-a5fb-7a5b15f7388d",
  "docSlug": "7608e2b67160c75406354544171fcc04",
  "documentTitle": "Baird | Investment Banking Pitch Book | 79 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": 53,
  "pageCount": 79,
  "prevPage": 52,
  "nextPage": 54,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 60,
  "notes": "Includes sensitivity analysis tables for both Modified Coverage Case and Management Case.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-3515-7091-a5fb-7a5b15f7388d/53",
  "deckHref": "/decks/019de50f-3515-7091-a5fb-7a5b15f7388d",
  "deckJsonHref": "/decks/019de50f-3515-7091-a5fb-7a5b15f7388d.json",
  "deckAnchorHref": "/decks/019de50f-3515-7091-a5fb-7a5b15f7388d#slide-53",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.06,
        "y": 0.95
      },
      "kind": "source-note",
      "text": "Source: Antero management. Assumes present value date as of October 5, 2018. (1) Represents midpoint of Baird's selected AMGP WACC sensitivity range (see page 52). (2) Represents median of comparable transactions (see page 65). (3) Based on 2022E unlevered free cash flow of $414 million. (4) Represents estimated net debt and common shares outstanding as of September 30, 2018.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5d6da3bd-a0af-443f-a27a-729e30a2a5ef",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.88,
        "x": 0.06,
        "y": 0.18
      },
      "kind": "table",
      "text": "DCF projection table showing Distribution from IDRs, expenses, taxes, and unlevered free cash flow from 2018E to 2022E plus terminal value.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "18b3cd99-021d-4aeb-a48a-0474557530b4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.42,
        "x": 0.08,
        "y": 0.75
      },
      "kind": "table",
      "text": "Sensitivity analysis table for AMGP Modified Coverage Case.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8b6c03ab-d7bb-4067-a5b7-6823a66fc85c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.42,
        "x": 0.52,
        "y": 0.75
      },
      "kind": "table",
      "text": "Sensitivity analysis table for AMGP Management Case.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9f7f8d97-d7ab-4a42-928a-0eb91de5a8bf",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.6,
        "x": 0.06,
        "y": 0.06
      },
      "kind": "title",
      "text": "AMGP DISCOUNTED CASH FLOW ANALYSIS",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6faad3ef-0fb3-4987-ac94-90589da62c42",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "332fe6de-7d4d-427d-9162-11173ef363b2",
      "evidence": "table/data: DCF projection table showing Distribution from IDRs, expenses, taxes, and unlevered free cash flow from 2018E to 2022E plus terminal value.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 57,
      "from": 29,
      "beatId": "e132fc2d-4734-4ded-b009-f9f7758a3019",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Extensive financial analysis and valuation summaries.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 57,
      "from": 29,
      "name": "Iceberg",
      "slug": "10-iceberg",
      "bestFor": "Consulting, complex problem solving, organizational change",
      "matchId": "d5b12364-11eb-4d8c-ac19-c2254adaccc0",
      "evidence": "In-depth financial analysis and valuation summaries.",
      "position": 1,
      "objective": "To reveal the underlying financial analysis",
      "structure": "The Symptom (Visible) -> The System (Hidden) -> The Root Cause",
      "confidence": 0.7,
      "description": "Reveal that the visible problem is merely a symptom of a deeper root cause"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}