{
  "docId": "019de50f-4b4f-74b6-941f-a51bf52e330e",
  "docSlug": "0a53f8810f1fd63c3aa9c3c8ac4eab4e",
  "documentTitle": "Tudor, Pickering, Holt & Co | Investment Banking Pitch Book | 78 slides",
  "authorId": "tudor-pickering-holt-co",
  "authorName": "Tudor, Pickering, Holt & Co",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-01-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3314841,
  "pageNumber": 13,
  "pageCount": 78,
  "prevPage": 12,
  "nextPage": 14,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 48,
  "notes": "Includes sensitivity tables for discount rates vs multiples/yields and detailed DCF build-ups.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-4b4f-74b6-941f-a51bf52e330e/13",
  "deckHref": "/decks/019de50f-4b4f-74b6-941f-a51bf52e330e",
  "deckJsonHref": "/decks/019de50f-4b4f-74b6-941f-a51bf52e330e.json",
  "deckAnchorHref": "/decks/019de50f-4b4f-74b6-941f-a51bf52e330e#slide-13",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.15,
        "x": 0.8,
        "y": 0.05
      },
      "kind": "callout",
      "text": "PRELIMINARY & CONFIDENTIAL",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b5049205-2dfa-4497-89d9-79766490d532",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.4,
        "x": 0.55,
        "y": 0.2
      },
      "kind": "chart",
      "text": "Discounted Distribution Analysis Sensitivity Table",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "55a04fb5-39f3-4986-bfe9-2ed0ae2546c1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.4,
        "x": 0.05,
        "y": 0.2
      },
      "kind": "chart",
      "text": "Discounted Levered DCF Analysis Sensitivity Table",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cf8f848e-597c-4b90-8730-4ac6a3cf5da5",
      "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 1/2/2019.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cc0407b0-e23c-4037-b87f-47e17d5011af",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.3,
        "x": 0.05,
        "y": 0.1
      },
      "kind": "subtitle",
      "text": "Valuation Effective Date: 12/31/2018",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2b99578b-fd2f-4073-80fb-93c4c10168da",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.4,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "Discounted Levered DCF Analysis Supplemental Calculation Detail",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1666d90b-8657-42b8-bccc-3e305924178a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.4,
        "x": 0.55,
        "y": 0.55
      },
      "kind": "table",
      "text": "Discounted Distribution Analysis Supplemental Calculation Detail",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d0556352-47d5-4bee-bfea-2e1def255d47",
      "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": "3a413a69-0fc9-4007-a6a4-e1c0bf075ef4",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "4cf0a0f0-b27e-4739-b0bc-2856021d29ab",
      "evidence": "table/valuation: Discounted Distribution Analysis Supplemental Calculation Detail and Discounted Levered DCF Analysis Supplemental Calculation Detail.",
      "confidence": 0.9
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "afd3b125-2312-42b6-a5e8-66aac595ac8d",
      "evidence": "chart/heatmap: Discounted Distribution Analysis Sensitivity Table and Discounted Levered DCF Analysis Sensitivity Table.",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "420606c1-fe99-4f1b-88d0-4e668503905f",
      "evidence": "Sensitivity tables for discount rates vs multiples/yields",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [
    {
      "to": 18,
      "from": 11,
      "name": "Mece Breakdown",
      "slug": "40-mece-breakdown",
      "bestFor": "Problem structuring, ensuring completeness, strategic analysis",
      "matchId": "ccbd4d47-a3ce-479d-a7c3-f38ae3adca7c",
      "evidence": "The document presents a detailed financial analysis using comparable company analysis and DCF analysis",
      "position": 0,
      "objective": "To understand the financial analysis",
      "structure": "The Whole -> Category A (distinct) -> Category B (distinct) -> Category C (distinct) -> Complete Coverage",
      "confidence": 0.7,
      "description": "Divide a complex topic into mutually exclusive, collectively exhaustive categories"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}