{
  "docId": "019f6b8e-dc17-74bd-907f-a781ce61129c",
  "docSlug": "jarvis-2-ibd-presentation-2018-medley-management-inc-barclays-capital",
  "documentTitle": "2 IBD presentation 2018 Medley Management Inc. Barclays Capital",
  "authorId": "2-ibd-presentation-2018-medley-management-inc-barclays-capital",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 25,
  "pageCount": 33,
  "prevPage": 24,
  "nextPage": 26,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 54,
  "notes": "Includes a sensitivity analysis framework for DCF valuation.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-dc17-74bd-907f-a781ce61129c/25",
  "deckHref": "/decks/019f6b8e-dc17-74bd-907f-a781ce61129c",
  "deckJsonHref": "/decks/019f6b8e-dc17-74bd-907f-a781ce61129c.json",
  "deckAnchorHref": "/decks/019f6b8e-dc17-74bd-907f-a781ce61129c#slide-25",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.06,
        "y": 0.87
      },
      "kind": "other",
      "text": "Source: MGL Management Estimates; updated to the Intelsat Shareholder Value Data room. Note: Cash flows discounted in period 2018 using mid-year convention. Terminal value discounted from year-end 2018.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7a14a038-4b0a-4361-909a-b2682b7e10b3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.7,
        "w": 0.88,
        "x": 0.06,
        "y": 0.14
      },
      "kind": "table",
      "text": "Build of Free Cash Flow and Total Value table including projected financials and sensitivity matrices.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c4882ac7-f50b-4831-b6c1-2b18e1118656",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.06,
        "y": 0.08
      },
      "kind": "title",
      "text": "Pro Forma SIC: Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "80bf0ba1-7106-4ad7-b587-148f36e573b5",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "aa4d4431-262a-46da-a5b7-5742f7548b35",
      "evidence": "Discounted Cash Flow Analysis title and sensitivity tables",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 25,
      "from": 14,
      "beatId": "7e150400-91a6-4da7-bc41-e92584bc5478",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "The appendix data sections provide detailed financial information",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}