{
  "docId": "019f6b8e-de86-74e9-bc1c-9d817243c13e",
  "docSlug": "jarvis-28-ibd-presentation-2013-asiainfo-linkage-inc-goldman-sachs-1",
  "documentTitle": "28 IBD presentation 2013 Asiainfo Linkage Inc Goldman Sachs 1",
  "authorId": "28-ibd-presentation-2013-asiainfo-linkage-inc-goldman-sachs-1",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2013-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 27,
  "pageCount": 63,
  "prevPage": 26,
  "nextPage": 28,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 120,
  "notes": "Includes sensitivity analysis for WACC and perpetuity growth rates.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-de86-74e9-bc1c-9d817243c13e/27",
  "deckHref": "/decks/019f6b8e-de86-74e9-bc1c-9d817243c13e",
  "deckJsonHref": "/decks/019f6b8e-de86-74e9-bc1c-9d817243c13e.json",
  "deckAnchorHref": "/decks/019f6b8e-de86-74e9-bc1c-9d817243c13e#slide-27",
  "components": [
    {
      "bbox": {
        "h": 0.2,
        "w": 0.35,
        "x": 0.12,
        "y": 0.25
      },
      "kind": "list",
      "text": "Assumptions: Aurora Management Projections, 15% Tax rate, 4.0% perpetuity growth, 14% WACC, mid-year discounting, includes overseas business cost.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5bcb1b6f-b811-4b4a-b478-5a0a7d13ba3a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.12,
        "y": 0.92
      },
      "kind": "other",
      "text": "Source: Management model. Difference in DCF value per share to reflect the impact of losses from international business. Use 15% tax rate to calculate tax-effected EBIT.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8e37851c-bbab-4321-8e15-f47d0ab23134",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.4,
        "x": 0.12,
        "y": 0.6
      },
      "kind": "table",
      "text": "Share Price Sensitivity (Discount Rate and Growth)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "202e7d68-35f9-4890-8012-c8a52fa5eddf",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.4,
        "x": 0.55,
        "y": 0.6
      },
      "kind": "table",
      "text": "2012 P/E Sensitivity (Discount Rate and Growth)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "54db352d-c5a1-458c-add6-5a0e87ac4ceb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.5,
        "x": 0.45,
        "y": 0.25
      },
      "kind": "table",
      "text": "DCF Analyses: 2012E-2016E projections for Revenue, EBITDA, EBIT, D&A, CapEx, WC, and Unlevered FCF.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "80c6691e-4c46-4ded-8545-06de52c354b0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.12,
        "y": 0.08
      },
      "kind": "title",
      "text": "Standalone Illustrative Valuation Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5647de95-3fc5-4650-bfa6-7ea106651981",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "2x2 matrix",
      "slug": "matrix-2x2",
      "agent": null,
      "layer": "slide",
      "matchId": "0bd6458c-0445-4c6a-b4b5-cba7402ef9f0",
      "evidence": "The slide contains tables with sensitivity analyses, potentially forming a 2x2 matrix.",
      "confidence": 0.5
    },
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "82fef8d2-1826-4a53-b3be-e6fc0f882a24",
      "evidence": "The slide mentions 'DCF Analyses: 2012E-2016E projections for Revenue, EBITDA, EBIT, D&A, CapEx, WC, and Unlevered FCF'.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "60a61eda-73d7-4607-92ad-010153d23cef",
      "evidence": "Discounted Cash Flow Analyses",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}