{
  "docId": "019de50f-5c3a-712d-b472-2be7d9f26c50",
  "docSlug": "0251599ad1c55bdea795a8e3eb636ab1",
  "documentTitle": "J.P.Morgan | Investment Banking Pitch Book | 21 slides",
  "authorId": "j-p-morgan",
  "authorName": "J.P. Morgan",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-04-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2964213,
  "pageNumber": 20,
  "pageCount": 21,
  "prevPage": 19,
  "nextPage": 21,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "balanced",
  "nDataPoints": 80,
  "notes": "Includes detailed line items for APU distributions, tax impacts, and EBITDA-based valuation metrics.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-5c3a-712d-b472-2be7d9f26c50/20",
  "deckHref": "/decks/019de50f-5c3a-712d-b472-2be7d9f26c50",
  "deckJsonHref": "/decks/019de50f-5c3a-712d-b472-2be7d9f26c50.json",
  "deckAnchorHref": "/decks/019de50f-5c3a-712d-b472-2be7d9f26c50#slide-20",
  "components": [
    {
      "bbox": {
        "h": 0.04,
        "w": 0.52,
        "x": 0.047,
        "y": 0.915
      },
      "kind": "disclaimer",
      "text": "Source: UGI and APU projections and terminal year as provided and approved by UGI management; Company filings. Note: Projections based on 09/30 fiscal year end; Valuation date as of 12/31/18.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "86ff1cb6-b9ff-4e28-a60f-dba9be75c1e6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.035,
        "w": 0.125,
        "x": 0.825,
        "y": 0.905
      },
      "kind": "image",
      "text": "J.P. Morgan logo",
      "attrs": null,
      "subkind": "logo",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1631289b-807c-441c-a37a-43ef42f96282",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.575,
        "w": 0.905,
        "x": 0.047,
        "y": 0.185
      },
      "kind": "table",
      "text": "Management projections table showing cash flow build-up from 2019E to TY",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "11330a3e-79bf-4201-9354-e3e05d17a8ea",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.125,
        "w": 0.767,
        "x": 0.185,
        "y": 0.785
      },
      "kind": "table",
      "text": "Sensitivity tables for PV of FCF, PV of TV, and Total PV based on discount rates and terminal growth rates",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1d8d97af-eeb5-45c1-9eb0-0b15e58e1f26",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.025,
        "w": 0.408,
        "x": 0.047,
        "y": 0.115
      },
      "kind": "title",
      "text": "Excess cash reinvestment valuation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bb53239e-ca1b-4220-926a-c91e8aad23e9",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "Discounted Cash Flow (DCF)",
      "slug": null,
      "matchId": "76cba51c-f69f-4768-ace8-89b5bf873c55",
      "evidence": "The slide presents a multi-year cash flow projection leading to a terminal value calculation and present value discounting.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 21,
      "from": 18,
      "beatId": "469922de-c98e-49b6-9685-e383a4b0432b",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The deck concludes with an agenda, cost synergies valuation, and excess cash reinvestment valuation",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}