{
  "docId": "019de06f-3cb2-73ee-8e72-2a4a8a700cc2",
  "docSlug": "cbde574d77123b68d3cf78693a5db173",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 32 slides",
  "authorId": "evercore",
  "authorName": "Evercore",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2011-09-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 11,
  "pageCount": 32,
  "prevPage": 10,
  "nextPage": 12,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 100,
  "notes": "The slide presents four distinct sensitivity tables for a DCF model.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-3cb2-73ee-8e72-2a4a8a700cc2/11",
  "deckHref": "/decks/019de06f-3cb2-73ee-8e72-2a4a8a700cc2",
  "deckJsonHref": "/decks/019de06f-3cb2-73ee-8e72-2a4a8a700cc2.json",
  "deckAnchorHref": "/decks/019de06f-3cb2-73ee-8e72-2a4a8a700cc2#slide-11",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.05,
        "y": 0.86
      },
      "kind": "disclaimer",
      "text": "Source: Factset, Company filings, MFW Projections. Note: Valuation 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": "3faecb86-1740-472e-b647-2a76fd537426",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.4,
        "x": 0.55,
        "y": 0.55
      },
      "kind": "table",
      "text": "Implied Equity Value per Share sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "95c87f67-623f-4dca-8bf1-d6c2bd923a17",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.4,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "table",
      "text": "Implied Perpetuity Growth Rate sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9f28aa48-8965-4fd3-9c53-ea43caa0da79",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.4,
        "x": 0.05,
        "y": 0.25
      },
      "kind": "table",
      "text": "Total Enterprise Value sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c408228c-dd90-4095-b82b-509760b90981",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.4,
        "x": 0.55,
        "y": 0.25
      },
      "kind": "table",
      "text": "Total Equity Value sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e6820715-b260-449e-b125-87821573a527",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.25,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Valuation Analyses",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0f6335f2-bc0b-49a1-8746-4319cbbc8f55",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "title",
      "text": "Illustrative DCF Analysis Sensitivity",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7a3eaee4-6190-4b87-9cba-886c2aff237c",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "d1a51a52-feba-4a2b-a510-21e0d78fbaed",
      "evidence": "Illustrative DCF Analysis Sensitivity",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "809b1a72-6b08-45ab-bfb3-c0665a0e9e33",
      "evidence": "The slide presents four tables showing how output variables change based on input variables.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 14,
      "from": 10,
      "beatId": "44505564-ba9e-4fc1-afa7-58272bcb6344",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Selected Public Company Trading Analysis and Valuation Analyses",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 14,
      "from": 10,
      "name": "Benchmark Gap",
      "slug": "39-benchmark-gap",
      "bestFor": "Performance improvement, competitive analysis, target setting",
      "matchId": "11847e1b-fa6e-4ae7-a620-2c60ea515d67",
      "evidence": "Selected Public Company Trading Analysis",
      "position": 0,
      "objective": "What is the benchmark valuation gap?",
      "structure": "Our Performance -> Industry Average -> Best-in-Class -> The Gap = The Opportunity",
      "confidence": 0.6,
      "description": "Compare performance against best-in-class to quantify the opportunity"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}