{
  "docId": "019de06f-3c19-71c9-a797-2e957c7ab926",
  "docSlug": "62848ddaca2bffe6978af01fc9dbd08b",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 38 slides",
  "authorId": "evercore",
  "authorName": "Evercore",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2011-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 16,
  "pageCount": 38,
  "prevPage": 15,
  "nextPage": 17,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 100,
  "notes": "Sensitivity tables for DCF valuation.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-3c19-71c9-a797-2e957c7ab926/16",
  "deckHref": "/decks/019de06f-3c19-71c9-a797-2e957c7ab926",
  "deckJsonHref": "/decks/019de06f-3c19-71c9-a797-2e957c7ab926.json",
  "deckAnchorHref": "/decks/019de06f-3c19-71c9-a797-2e957c7ab926#slide-16",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.05,
        "y": 0.86
      },
      "kind": "source-note",
      "text": "Source: Factset, Company filings, M & F Worldwide Projections, Updated Case. Note: Valuations as of 6/30/11. (1) Assumes net debt of $2,009mm as of 6/30/11 and 19.5mm shares outstanding.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cbcc5b81-213a-472b-b4d3-9fc3806f27f2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.04,
        "y": 0.55
      },
      "kind": "table",
      "text": "Implied Perpetuity Growth Rate sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "319232b1-0814-44af-8c21-8629c5e16298",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.52,
        "y": 0.55
      },
      "kind": "table",
      "text": "Implied Equity Value per Share sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "80e004a4-064d-42f0-834b-98c63c032179",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.52,
        "y": 0.25
      },
      "kind": "table",
      "text": "Total Equity Value sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b2293cd8-6384-4bc8-9a96-5a24bdfdef7f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.04,
        "y": 0.25
      },
      "kind": "table",
      "text": "Total Enterprise Value sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bc45c9c1-b4fa-491b-877d-8a6a030de981",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.25,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Valuation Perpectives",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "881f71d1-bfe3-4273-9a69-ae6c3ba5f8f3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "title",
      "text": "Illustrative Discounted Cash Flow Analysis – Updated Case",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "de5ef47b-8a0c-4f59-af19-0139e3dd1215",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 18,
      "from": 14,
      "beatId": "95eb1f21-07ec-4963-93de-29dda9333d66",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Summary Illustrative Valuation Analysis and Valuation Perspectives",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}