{
  "docId": "019de06f-43ed-7087-a373-030dd6a85fd7",
  "docSlug": "671ddeaddc5c301c3a72ec1766e601d9",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 47 slides",
  "authorId": "evercore",
  "authorName": "Evercore",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2012-11-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.300813,
  "pageNumber": 42,
  "pageCount": 47,
  "prevPage": 41,
  "nextPage": 43,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 60,
  "notes": "The slide uses a standard precedent transaction valuation methodology to derive an implied equity value range.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-43ed-7087-a373-030dd6a85fd7/42",
  "deckHref": "/decks/019de06f-43ed-7087-a373-030dd6a85fd7",
  "deckJsonHref": "/decks/019de06f-43ed-7087-a373-030dd6a85fd7.json",
  "deckAnchorHref": "/decks/019de06f-43ed-7087-a373-030dd6a85fd7#slide-42",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.2,
        "x": 0.05,
        "y": 0.92
      },
      "kind": "source-note",
      "text": "(1) Estimates as per MMR Operating Model",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6a17797f-45c2-4fbf-8cf0-4dd20235f76e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.75,
        "w": 0.95,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "table",
      "text": "Metric, Data, Low Multiple, High Multiple, Low Value, High Value. Cash Flow 2012E, 94.5, 14.5x, 18.0x, 2463, 2800. Cash Flow 2013E, 121.0, 10.0x, 15.0x, 2300, 2917. EBITDAX 2012E, 175.4, 14.5x, 17.0x, 2543, 2982. EBITDAX 2013E, 177.0, 12.0x, 15.5x, 2124, 2743. Proved Reserves, 208.5, 8.00, 12.00, 1668, 2502. Production 2013E, 138809, 20000, 25000, 2776, 3470.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "18ade6f6-45e4-4128-b0ae-61790ca9d8be",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.07
      },
      "kind": "title",
      "text": "Precedent M&A Transactions – Valuation Summary",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "31150b17-f1d4-45c7-983e-7ab1b7710962",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "d8eb6f3b-7014-4302-a5f5-84235ad3650e",
      "evidence": "table/valuation: Metric, Data, Low Multiple, High Multiple, Low Value, High Value.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "Precedent Transaction Analysis",
      "slug": null,
      "matchId": "5139b3c8-4039-4e91-b556-dcb54fda3127",
      "evidence": "The table calculates implied equity value using transaction multiples applied to operating metrics.",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}