{
  "docId": "019f6b8e-d87d-74a8-98e5-6fc840cf4742",
  "docSlug": "jarvis-10-ibd-presentation-2012-taro-pharmaceutical-industries-citigroup",
  "documentTitle": "10 IBD presentation 2012 Taro Pharmaceutical Industries Citigroup",
  "authorId": "10-ibd-presentation-2012-taro-pharmaceutical-industries-citigroup",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2012-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 18,
  "pageCount": 27,
  "prevPage": 17,
  "nextPage": 19,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 150,
  "notes": "Includes sensitivity tables for WACC vs Terminal EBITDA Multiple, WACC vs Implied Perpetuity Growth Rate, and WACC vs Terminal Value as a % of Enterprise Value.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-d87d-74a8-98e5-6fc840cf4742/18",
  "deckHref": "/decks/019f6b8e-d87d-74a8-98e5-6fc840cf4742",
  "deckJsonHref": "/decks/019f6b8e-d87d-74a8-98e5-6fc840cf4742.json",
  "deckAnchorHref": "/decks/019f6b8e-d87d-74a8-98e5-6fc840cf4742#slide-18",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.45,
        "x": 0.1,
        "y": 0.92
      },
      "kind": "annotation",
      "text": "Note: Net cash of $315m and minority interests of $4m as at June 30, 2012. (1) For the 6 months ending December 31, 2012. (2) Normalizes for the difference in capex and depreciation and amortization.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f632343a-d0bc-4cc0-9466-58e6eab9be4d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.38,
        "x": 0.1,
        "y": 0.58
      },
      "kind": "table",
      "text": "Sensitivity table: Firm Value ($m) based on WACC and Terminal EBITDA Multiple.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0824d37c-b82d-4dff-9536-165ca997723b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.38,
        "x": 0.1,
        "y": 0.76
      },
      "kind": "table",
      "text": "Sensitivity table: Implied Perpetuity Growth Rate based on WACC and Terminal EBITDA Multiple.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "711a7016-2e90-4870-be8c-a151a866d621",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.38,
        "x": 0.52,
        "y": 0.58
      },
      "kind": "table",
      "text": "Sensitivity table: Equity Value Per Share based on WACC and Terminal EBITDA Multiple.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "925499d5-e85a-4e24-bba4-068fa7fa9525",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.38,
        "x": 0.52,
        "y": 0.76
      },
      "kind": "table",
      "text": "Sensitivity table: Terminal Value as a % of Enterprise Value based on WACC and Terminal EBITDA Multiple.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bb6d78f6-6cd6-4a49-8b12-c0ec2e221793",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.32,
        "w": 0.56,
        "x": 0.22,
        "y": 0.185
      },
      "kind": "table",
      "text": "DCF projection table showing Net Sales, EBITDA, EBIT, NOPAT, and Unlevered Free Cash Flow from 2012E to 2016E.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "662d921c-d5d0-4253-ac35-fe56c35a52f2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.35,
        "x": 0.07,
        "y": 0.08
      },
      "kind": "title",
      "text": "Taro DCF Valuation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dd8a6aeb-0585-4f05-be0b-7177d86818be",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "cb24b1b2-a26a-49d4-a99b-38f1f92c5622",
      "evidence": "The slide presents a detailed DCF valuation table with projections and sensitivity analyses.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "ef4e8b7e-5835-42de-8590-33a5ec487abd",
      "evidence": "The slide presents a Discounted Cash Flow valuation model with sensitivity analysis.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 20,
      "from": 15,
      "beatId": "39dffcbe-e19a-4cdd-9f0a-ea53bf4e24c8",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Valuation",
      "beatSlug": null,
      "evidence": "The document presents various valuation metrics and analyses",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": null,
      "parentBeatSlug": null
    }
  ],
  "loops": [
    {
      "to": 20,
      "from": 15,
      "name": "Golden Circle",
      "slug": "11-golden-circle",
      "bestFor": "Visionary leadership, brand positioning, mission statements",
      "matchId": "69a62026-f22f-4cb8-8315-67f1e16e19c1",
      "evidence": "The document presents various valuation metrics and analyses",
      "position": 1,
      "objective": "Understand the valuation of Taro",
      "structure": "The Why (Belief) -> The How (Process) -> The What (Result)",
      "confidence": 0.7,
      "description": "Invert the typical pitch by starting with why you exist, rather than what you do"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}