{
  "docId": "019f6b8e-da53-75e5-a858-9a79c4f926a0",
  "docSlug": "jarvis-15-ibd-presentation-2016-affinity-gaming-deutsche-bank-1",
  "documentTitle": "15 IBD presentation 2016 Affinity Gaming Deutsche Bank 1",
  "authorId": "15-ibd-presentation-2016-affinity-gaming-deutsche-bank-1",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2016-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 30,
  "pageCount": 37,
  "prevPage": 29,
  "nextPage": 31,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 48,
  "notes": "Includes a valuation table and two area charts representing ranges of future share prices based on multiple and discount rate sensitivities.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-da53-75e5-a858-9a79c4f926a0/30",
  "deckHref": "/decks/019f6b8e-da53-75e5-a858-9a79c4f926a0",
  "deckJsonHref": "/decks/019f6b8e-da53-75e5-a858-9a79c4f926a0.json",
  "deckAnchorHref": "/decks/019f6b8e-da53-75e5-a858-9a79c4f926a0#slide-30",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.26,
        "x": 0.51,
        "y": 0.61
      },
      "kind": "chart",
      "text": "Range of discounted future share prices(a) - 6.00x - 7.25x multiple",
      "attrs": null,
      "subkind": "area",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "00cd7559-e1ac-4900-846e-251a4ce4f89a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.26,
        "x": 0.23,
        "y": 0.61
      },
      "kind": "chart",
      "text": "Range of future share prices - 6.00x - 7.25x multiple",
      "attrs": null,
      "subkind": "area",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0bfba71d-92fd-4365-8b26-3c451fd36703",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.3,
        "x": 0.23,
        "y": 0.92
      },
      "kind": "other",
      "text": "(a) Assumes a range of cost of equity between 12.0% to 14.0%. Source: Arrow management",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bc17e5cb-fbb0-4512-80de-9bc5b8ea6653",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.32,
        "w": 0.54,
        "x": 0.23,
        "y": 0.21
      },
      "kind": "table",
      "text": "Forward EBITDA, Implied TEV, Projected net debt, Implied equity value, Share count, Implied share price, Implied share price discounted @ illustrative 13% discount rate",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c055c09a-d8a1-4cd1-a203-d3786454f085",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.23,
        "y": 0.07
      },
      "kind": "title",
      "text": "Present value of future share price",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "77f22aea-d020-465f-b82a-6828d018f6e3",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "689c5a9c-dadf-4484-a055-95b7c3180f27",
      "evidence": "Discounted cash flow valuation methodology applied to share price projections.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 32,
      "from": 30,
      "beatId": "509f6cbf-2d9d-4d09-9641-e6137b65d892",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The deck presents a discounted cash flow analysis and WACC analysis",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}