{
  "docId": "019f6b8e-e14e-7357-81fa-22c65bd49d74",
  "docSlug": "jarvis-33-ibd-presentation-2020-gridsum-holding-inc-houlihan-lokey-1",
  "documentTitle": "33 IBD presentation 2020 Gridsum Holding Inc Houlihan Lokey 1",
  "authorId": "33-ibd-presentation-2020-gridsum-holding-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": 18,
  "pageCount": 46,
  "prevPage": 17,
  "nextPage": 19,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 150,
  "notes": "Includes sensitivity tables for Implied Perpetual Growth Rate and Implied 2025E EBITDA Terminal Multiple.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-e14e-7357-81fa-22c65bd49d74/18",
  "deckHref": "/decks/019f6b8e-e14e-7357-81fa-22c65bd49d74",
  "deckJsonHref": "/decks/019f6b8e-e14e-7357-81fa-22c65bd49d74.json",
  "deckAnchorHref": "/decks/019f6b8e-e14e-7357-81fa-22c65bd49d74#slide-18",
  "components": [
    {
      "bbox": {
        "h": 0.04,
        "w": 0.4,
        "x": 0.07,
        "y": 0.11
      },
      "kind": "framework",
      "text": "Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "instance",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "610b3a2a-f277-4e26-b202-0082d1d3ed38",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.07,
        "y": 0.85
      },
      "kind": "other",
      "text": "Source: Company management. Note: Present values as of 9/25/2020; mid-year convention applied.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "caeb3bf9-23f1-405d-a280-6e78598e90ac",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.26,
        "w": 0.32,
        "x": 0.34,
        "y": 0.22
      },
      "kind": "table",
      "text": "Projected Fiscal Year Ending December 31, 2020E-2025E financial projections",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2d285f9f-f898-41af-b6be-24643958bbbd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.15,
        "x": 0.78,
        "y": 0.24
      },
      "kind": "table",
      "text": "Sensitivity analysis for Implied Perpetual Growth Rate",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "00ecbe21-20ca-4eee-94cd-c4647592a6be",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.15,
        "x": 0.78,
        "y": 0.39
      },
      "kind": "table",
      "text": "Sensitivity analysis for Implied 2025E EBITDA Terminal Multiple",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "58fa8e27-e888-42d2-8c42-92065dc134d2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.85,
        "x": 0.07,
        "y": 0.5
      },
      "kind": "table",
      "text": "DCF calculation showing Present Value of Cash Flows + PV of Terminal Value = Implied Enterprise Value",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a814c997-e574-40ff-9295-1d36b171004d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.4,
        "x": 0.07,
        "y": 0.11
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e8388baa-ad0d-450e-901b-4af0c0c43a0a",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "3fc5406b-224e-426b-ac49-7f3880ef0362",
      "evidence": "DCF calculation showing Present Value of Cash Flows + PV of Terminal Value = Implied Enterprise Value",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "02e4e412-7ee8-4308-927a-86ea55c69512",
      "evidence": "Standard DCF valuation structure with projections, terminal value, and sensitivity analysis.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 40,
      "from": 13,
      "beatId": "97db4816-bd4c-44ff-9789-330e8c3c1e27",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "Pages 13-40 contain financial analyses, summaries, and projections",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 28,
      "from": 16,
      "name": "Benchmark Gap",
      "slug": "39-benchmark-gap",
      "bestFor": "Performance improvement, competitive analysis, target setting",
      "matchId": "961d785e-4659-4dd8-8697-9619b0f2da70",
      "evidence": "Pages 16-28 provide detailed benchmarking data",
      "position": 0,
      "objective": "To present benchmarking information against selected companies",
      "structure": "Our Performance -> Industry Average -> Best-in-Class -> The Gap = The Opportunity",
      "confidence": 0.7,
      "description": "Compare performance against best-in-class to quantify the opportunity"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}