Evercore · consulting-deck
Evercore | Investment Banking Pitch Book | 54 slides
54 pages · 0 arc beats · 0 loops
Evercore | Investment Banking Pitch Book | 54 slides
Evercore · 2020-06 arc beats above · slides in the middle · loops below · scroll → 0 LOOPS
124681012141618202224262830323436384042444648505254
Deck intelligence map
1 coverage by narrative range · generated from this deck JSON
Narrative range 54 total
Metadata
Components
Metrics
Tools
Frameworks
Beats
Loops
Whole deck 54 slides 100% 54/54 slides 100% 54/54 slides · 235 hits — 0/54 slides
51.9% 28/54 slides · 31 hits 11.1% 6/54 slides — 0/54 slides
— 0/54 slides
Slide inventory
54 every slide · same image gating as the playbook
05
Includes footnotes detailing specific ownership and voting interest calculations.summarize
06
Includes footnotes detailing calculation methodologies and source data.analyze_data
07
Includes detailed footnotes regarding calculation methodology for FDSO and voting interest.analyze_data
08
Includes detailed footnotes regarding voting interest assumptions and share calculations.analyze_data
09
The chart highlights a specific price point of $71.51 related to a counter proposal.analyze_data
10
The slide includes a line chart showing historical exchange ratios and a table summarizing average share prices and premiums over various timeframes.analyze_data
11
The slide presents a sensitivity analysis of LBRD share valuation under different GCI value assumptions.analyze_data
12
The table highlights the sensitivity of the accretion/dilution percentage to the GCI value range, which varies from $2,500M to $3,000M.analyze_data
15
Includes detailed footnotes regarding ownership calculations and debt/equity valuation metrics.analyze_data
16
Includes detailed footnotes regarding valuation assumptions for Evite, GCI, and debt instruments.analyze_data
17
Includes revenue and gross margin breakdown by segment (Wireless, Data, Video, Voice) and key profitability metrics (Adj. EBITDA, Capex).analyze_data
18
The slide uses a floating bar chart to show valuation ranges for three different financial methodologies.quantify_impact
19
Includes a DCF model (Financial Summary and Discounted Cash Flow Analysis) and a bar chart comparing TEV/Revenue multiples for internet companies.analyze_data
20
Includes detailed assumptions for expense growth and WACC-based terminal value calculation.analyze_data
22
Includes ownership percentages, voting control, and financial valuation metrics.establish_context
23
Includes valuation of Charter shares, Skyhook private assets, and adjustments for debt and corporate expenses.analyze_data
24
Includes a detailed financial table (2019A-2023E), a historical share price line chart, and a public market valuation summary.analyze_data
25
The chart uses a floating bar (box plot style) to show valuation ranges for different methodologies.compare_options
27
Includes detailed financial table, two bar charts for valuation multiples, and supporting tables for revenue growth and EBITDA margins.analyze_data
29
Evercore slide 22. Detailed breakdown of NAV components including debt, cash, and adjustments.analyze_data
31
The slide presents two separate tables for GLIB and LBRD securities, detailing share counts, cost basis, current market value, gains, and calculated tax leakagequantify_impact
32
The slide includes a table of historical share prices and exchange ratios, and a line chart visualizing the exchange ratio over time with a reference line for tanalyze_data
34
The slide compares two scenarios (Management Plan vs Wall Street Consensus) across four key financial metrics.analyze_data
35
The slide uses grouped bar charts for revenue growth and single bar charts for EBITDA margins, with valuation multiples at the bottom.compare_peers
37
The slide uses a before-and-after structure to illustrate the change in corporate ownership and voting power.summarize
38
The slide presents a valuation bridge and discount calculation based on transaction statistics and NAV components.analyze_data
42
Data as of 6/26/20. Includes share price, market equity, TEV, TEV/Revenue multiples, and revenue growth.compare_peers
44
Includes footnotes explaining the basis for EBITDA calculations for specific transactions.cite_precedent
45
Includes sensitivity tables for Exit Perpetuity Growth and Implied TEV / Terminal EBITDA Multiple.quantify_impact
46
Includes detailed breakdown of Federal and Alaska state NOL utilization, tax rates, and discount factors.analyze_data
47
The slide uses a mid-year discounting methodology with a 6.75% WACC to arrive at a total NPV of $132 million.quantify_impact
48
Includes mid-year discounting, terminal value calculation, and bridge from enterprise value to equity value per share.analyze_data
51
Includes sensitivity tables for WACC based on Unlevered Beta vs Target D/EV and Cost of Debt vs Target D/EV.analyze_data
52
Includes peer group market data (Zillow, Angie's List, Tripadvisor, Yelp, Eventbrite, Cars.com) and a bottoms-up WACC calculation for internet comps.analyze_data
54
Includes two sensitivity tables showing WACC/Cost of Equity variations based on Cost of Debt and Risk-free Rate inputs.analyze_data