{
  "docId": "019de510-e6ff-73aa-90eb-1e6ee5f98c05",
  "docSlug": "9022a9b9fdcdaf85e46f95853ac01301",
  "documentTitle": "J.P.Morgan | Investment Banking Pitch Book | 48 slides",
  "authorId": "j-p-morgan",
  "authorName": "J.P. Morgan",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2021-05-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7761332,
  "pageNumber": 35,
  "pageCount": 48,
  "prevPage": 34,
  "nextPage": 36,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "dense",
  "nDataPoints": 60,
  "notes": "Includes J.P. Morgan branding and page number 34.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de510-e6ff-73aa-90eb-1e6ee5f98c05/35",
  "deckHref": "/decks/019de510-e6ff-73aa-90eb-1e6ee5f98c05",
  "deckJsonHref": "/decks/019de510-e6ff-73aa-90eb-1e6ee5f98c05.json",
  "deckAnchorHref": "/decks/019de510-e6ff-73aa-90eb-1e6ee5f98c05#slide-35",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.05,
        "y": 0.95
      },
      "kind": "disclaimer",
      "text": "Note: Share prices rounded to the nearest $0.25; Based on adjusted street case; Offer premiums reflect with respect to share price as of 4/29/21 Assumes transaction entry date of 12/31/21 and exit of 12/31/26, leverageable EBITDA of $300mm",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b8a89a75-e8b2-499c-aff3-8a5cacb0daf9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.4,
        "x": 0.55,
        "y": 0.5
      },
      "kind": "table",
      "text": "Exit EBITDA multiple vs. EBITDA margin sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "18cbb72f-1090-4ab2-9463-7aeb318f2e94",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.4,
        "x": 0.05,
        "y": 0.18
      },
      "kind": "table",
      "text": "Illustrative sources and uses at $40 / share (~35% premium), $mm",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2dbba9f6-4975-47d4-83b7-285d58d18613",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.4,
        "x": 0.55,
        "y": 0.18
      },
      "kind": "table",
      "text": "Illustrative pro forma cap. at $40 / share (~35% premium), $mm",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "38947c72-6b19-4e2c-8efb-519ceab9d12f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.4,
        "x": 0.05,
        "y": 0.5
      },
      "kind": "table",
      "text": "Revenue CAGR vs. EBITDA margin sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d31b4f9a-6ecd-4ab2-994c-bce3a30745b7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "Illustrative sponsor ability to pay analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7905f4d5-cb82-4e66-b1c5-f0c80b8a4afa",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "460126e1-7a6c-4c21-92df-947b8e0b0ce1",
      "evidence": "Exit EBITDA multiple vs. EBITDA margin sensitivity table",
      "confidence": 0.7
    },
    {
      "name": "Valuation: Precedent transactions",
      "slug": "precedent-transactions",
      "agent": "architect",
      "layer": "slide",
      "matchId": "b550674c-5561-4a8a-b0f7-6874c1a5ab52",
      "evidence": "table/data: Illustrative sources and uses at $40 / share (~35% premium), $mm",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "65ae3449-2c5c-4cd2-99e2-f210e6a77a2a",
      "evidence": "Sensitivity tables for offer price based on CAGR and EBITDA multiples",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 48,
      "from": 23,
      "beatId": "8bf50d07-6441-4fd1-bedd-c3fa18673acd",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The document discusses the potential impact of an equity offering and the next steps for Inovalon, including strategic options and implementation plans.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}