{
  "docId": "019f6b8e-e0d5-74ed-a4e0-6d2d71788ef7",
  "docSlug": "jarvis-32-ibd-presentation-2020-58-com-inc-houlihan-lokey-1",
  "documentTitle": "32 IBD presentation 2020 58.Com Inc. Houlihan Lokey 1",
  "authorId": "32-ibd-presentation-2020-58-com-inc-houlihan-lokey-1",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2020-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 25,
  "pageCount": 73,
  "prevPage": 24,
  "nextPage": 26,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 150,
  "notes": "Includes sensitivity tables for discount rates and terminal value multiples.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-e0d5-74ed-a4e0-6d2d71788ef7/25",
  "deckHref": "/decks/019f6b8e-e0d5-74ed-a4e0-6d2d71788ef7",
  "deckJsonHref": "/decks/019f6b8e-e0d5-74ed-a4e0-6d2d71788ef7.json",
  "deckAnchorHref": "/decks/019f6b8e-e0d5-74ed-a4e0-6d2d71788ef7#slide-25",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "paragraph",
      "text": "Note: Present values as of 6/12/2020; mid-year convention applied. Note: Company management did not provide a bifurcation...",
      "attrs": null,
      "subkind": "disclaimer",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "22a0c980-faca-44d0-86af-376e1607030a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.2,
        "x": 0.05,
        "y": 0.85
      },
      "kind": "source-note",
      "text": "Source: Company management, public filings.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bb50299f-37fa-49b6-91d0-9f6fae742070",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.2,
        "x": 0.05,
        "y": 0.1
      },
      "kind": "subtitle",
      "text": "Zhuan Zhuan & ZLJ",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "48964eac-aff4-4789-818e-b0be0122a916",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.65,
        "x": 0.05,
        "y": 0.18
      },
      "kind": "table",
      "text": "Projected Fiscal Year Ending December 31, 2020E-2025E financials",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4698ce2d-fdf1-4e00-be12-92e221c80a1b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.15,
        "x": 0.8,
        "y": 0.18
      },
      "kind": "table",
      "text": "PV of Terminal Value as a % of Enterprise Value",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7beb4f40-ef25-4b00-962b-338b16da6090",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.45
      },
      "kind": "table",
      "text": "Sensitivity analysis for PV of Terminal Value and Implied Enterprise Value",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "82ae6d51-5958-4b7e-8aa9-c50b25dd7f8f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "520aff38-f8f4-4e70-a3f2-5b70ffc43a71",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "ab417cc3-b4d7-4f4f-8589-5514ee335a18",
      "evidence": "Sensitivity analysis for PV of Terminal Value and Implied Enterprise Value",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "defad7c1-7747-42af-8722-774bafe6cf48",
      "evidence": "Discounted Cash Flow Analysis title and structure",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 30,
      "from": 17,
      "beatId": "59ecbb0e-d97a-42d2-b63f-95ad175aaf2c",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The deck provides various data and analyses, such as benchmarking data, discounted cash flow analysis, and equity research analyst views, which serve as evidence and proof for the arguments made.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}