{
  "docId": "019f6b8f-1ee8-7619-8028-2f5330c04706",
  "docSlug": "jarvis-greenhill-wesco-financial-presentation-dec-2010",
  "documentTitle": "Greenhill Wesco Financial Presentation Dec 2010",
  "authorId": "greenhill-wesco-financial-presentation-dec-2010",
  "authorName": null,
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2010-12-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 34,
  "pageCount": 65,
  "prevPage": 33,
  "nextPage": 35,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 20,
  "notes": "The slide bridges from a base valuation range to an adjusted range, then calculates implied P/B multiples based on reported and tangible GAAP equity.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-1ee8-7619-8028-2f5330c04706/34",
  "deckHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706",
  "deckJsonHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706.json",
  "deckAnchorHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706#slide-34",
  "components": [
    {
      "bbox": {
        "h": 0.12,
        "w": 0.7,
        "x": 0.15,
        "y": 0.82
      },
      "kind": "disclaimer",
      "text": "Note: Analysis assumes tax rate of 35.0%. (1) After-tax adjustment of $48.8... (2) Goldman Sachs Warrant Adjustment... (3) Adjustment of $113.2 for change in after-tax unrealized gain...",
      "attrs": null,
      "subkind": "disclaimer",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f21759a9-fac3-42d0-b995-99b40b7101c0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.86,
        "x": 0.07,
        "y": 0.55
      },
      "kind": "table",
      "text": "Multiples table showing Reported and Tangible GAAP Equity multiples for 9/30/2010 and 6/30/2011E",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "17bed606-2df7-41ce-8632-2b38ed2917b6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.86,
        "x": 0.07,
        "y": 0.25
      },
      "kind": "table",
      "text": "Bridge table showing base range, adjustments, and final range",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6339c4fc-8607-48a3-9e2a-0d5423796b9a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.25,
        "y": 0.15
      },
      "kind": "title",
      "text": "Wes-FIC Market Trading Multiples Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d5287134-adae-4e5e-b356-cb486a48d94f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "0f293911-cda4-4b49-b6ce-cb575b060ff5",
      "evidence": "Bridge from base valuation to adjusted valuation",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 35,
      "from": 31,
      "beatId": "2663254d-5a1f-4d91-819f-a6466d3fa811",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "The Ask",
      "beatSlug": "sequoia-pitch-the-ask",
      "evidence": "The presentation outlines additional value adjustments and Wes-FIC market trading multiples analysis",
      "position": 6,
      "confidence": 0.7,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [
    {
      "to": 35,
      "from": 31,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "150ee7fe-e1af-41fa-8531-b0d886f135a1",
      "evidence": "The deck provides additional value adjustments and analysis",
      "position": 2,
      "objective": "What are the implications of not adjusting for reserves and receivables?",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}