{
  "docId": "019de06f-47a7-73ab-976e-8fa8d1d23374",
  "docSlug": "bf01386f09de8fd439d9578440d2f1c3",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 37 slides",
  "authorId": "evercore",
  "authorName": "Evercore",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2012-12-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.469013,
  "pageNumber": 37,
  "pageCount": 37,
  "prevPage": 36,
  "nextPage": null,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 150,
  "notes": "Includes sensitivity tables for WACC vs EBITDA multiple and WACC vs Perpetuity Growth Rate.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-47a7-73ab-976e-8fa8d1d23374/37",
  "deckHref": "/decks/019de06f-47a7-73ab-976e-8fa8d1d23374",
  "deckJsonHref": "/decks/019de06f-47a7-73ab-976e-8fa8d1d23374.json",
  "deckAnchorHref": "/decks/019de06f-47a7-73ab-976e-8fa8d1d23374#slide-37",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.9
      },
      "kind": "disclaimer",
      "text": "(1) EBITDA and capex projections based on MMR Operating Model. Tax depreciation based on existing MMR tax basis and NOLs and a 7-year MACRS depreciation schedule. Valuation date as of October 1, 2012",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "12ec8627-7069-4220-a644-9ff529bbbb8d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.45,
        "x": 0.05,
        "y": 0.58
      },
      "kind": "table",
      "text": "EBITDA Multiple Sensitivity",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2c581af9-d102-4b02-8d0a-733560ad5a02",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.45,
        "x": 0.52,
        "y": 0.58
      },
      "kind": "table",
      "text": "Perpetuity Growth Rate Sensitivity",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "81dc5694-c5bd-4d34-946e-61d1cfcd1ee9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.1
      },
      "kind": "table",
      "text": "Summary Results DCF table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "856375bd-4728-4975-9028-f10dc44cc4a5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "Unrisked Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7cb0c373-b48d-4eea-8ab8-602dd60457e0",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Chart Selection Guide",
      "slug": "chart-selection-guide",
      "agent": "Designer",
      "layer": "slide",
      "matchId": "019deab3-da7f-7597-8c88-45982ae542fc",
      "evidence": "Two-way sensitivity tables fit DCF stress-testing.",
      "confidence": 65
    },
    {
      "name": "Data-Ink Ratio",
      "slug": "data-ink-ratio",
      "agent": "Designer",
      "layer": "slide",
      "matchId": "019deab3-da56-71d8-954f-3093369e9940",
      "evidence": "DCF projection plus WACC/exit-multiple sensitivity tables.",
      "confidence": 65
    },
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "c46c9af5-3bdf-48f9-b267-05818e04c905",
      "evidence": "table/scenario: Perpetuity Growth Rate Sensitivity",
      "confidence": 0.7
    },
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "7829b265-60fd-4c77-b6e8-76591bad684f",
      "evidence": "Unrisked Discounted Cash Flow Analysis",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow (DCF)",
      "slug": null,
      "matchId": "019deab3-dcd8-732a-92db-c9589779a78a",
      "evidence": "Cash-flow projection, EV calc, WACC/exit-multiple sensitivities.",
      "confidence": 88
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}