{
  "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": 29,
  "pageCount": 38,
  "prevPage": 28,
  "nextPage": 30,
  "slideType": "sensitivity_analysis",
  "function": "quantify_impact",
  "density": "dense",
  "nDataPoints": 100,
  "notes": "The slide presents four sensitivity tables (data matrices) for a DCF model.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-3c19-71c9-a797-2e957c7ab926/29",
  "deckHref": "/decks/019de06f-3c19-71c9-a797-2e957c7ab926",
  "deckJsonHref": "/decks/019de06f-3c19-71c9-a797-2e957c7ab926.json",
  "deckAnchorHref": "/decks/019de06f-3c19-71c9-a797-2e957c7ab926#slide-29",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.42,
        "x": 0.53,
        "y": 0.25
      },
      "kind": "chart",
      "text": "Total Equity Value sensitivity table",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "91b09ab6-1348-4d19-bd24-7ac88a9ac30d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.42,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "chart",
      "text": "Implied Perpetuity Growth Rate sensitivity table",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a74265a5-168d-461d-928c-499bb75bcc11",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.42,
        "x": 0.53,
        "y": 0.55
      },
      "kind": "chart",
      "text": "Implied Equity Value per Share sensitivity table",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "aa57c28f-74e6-4235-b42e-9a941040aaeb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.42,
        "x": 0.05,
        "y": 0.25
      },
      "kind": "chart",
      "text": "Total Enterprise Value sensitivity table",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f24df2c2-1812-4dc8-9a2c-fe5542268d32",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.45,
        "x": 0.05,
        "y": 0.86
      },
      "kind": "disclaimer",
      "text": "Source: Factset, Company filings, M & F Worldwide Projections, Financing 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": "2c59eadf-2a41-4d89-80de-29d86dd8ca02",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "title",
      "text": "Illustrative Discounted Cash Flow Analysis – Financing Case",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "08eb0992-520e-4f22-9144-682e7c53d436",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.25,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Valuation Perspectives",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0bb05448-79eb-4c80-a055-2758d52d814b",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "9aae58d0-3203-4195-83d2-bea3821347a8",
      "evidence": "Implied Equity Value per Share sensitivity table, Implied Perpetuity Growth Rate sensitivity table, Total Enterprise Value sensitivity table, Total Equity Value sensitivity table",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "30574012-3369-44e3-8979-8243bdee9dca",
      "evidence": "The slide uses four sensitivity tables to show how valuation metrics change based on two input variables (discount rate and terminal multiple).",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [
    {
      "to": 30,
      "from": 27,
      "name": "Day In Life",
      "slug": "14-day-in-life",
      "bestFor": "Product demos, UX reviews, investor pitches focusing on pain points",
      "matchId": "5dfb884a-f968-4d1d-9c09-d5f063a9ffd2",
      "evidence": "The document provides detailed financial data and analysis",
      "position": 1,
      "objective": "To understand the financial performance and valuation metrics",
      "structure": "The User's Struggle -> The Intervention (Your Solution) -> The Resolved State",
      "confidence": 0.6,
      "description": "Humanize abstract data by walking through a single user's struggle and resolution"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}