{
  "docId": "019de070-1dc5-707d-b5a3-2ff7c8f537e5",
  "docSlug": "8255a8a20d5abf5a9409d57e87219426",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 54 slides",
  "authorId": "evercore",
  "authorName": "Evercore",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2020-06-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 31,
  "pageCount": 54,
  "prevPage": 30,
  "nextPage": 32,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 75,
  "notes": "The slide presents a SOTP (Sum-of-the-Parts) valuation model across five scenarios (100% to 0% retention of deferred tax savings).",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-1dc5-707d-b5a3-2ff7c8f537e5/31",
  "deckHref": "/decks/019de070-1dc5-707d-b5a3-2ff7c8f537e5",
  "deckJsonHref": "/decks/019de070-1dc5-707d-b5a3-2ff7c8f537e5.json",
  "deckAnchorHref": "/decks/019de070-1dc5-707d-b5a3-2ff7c8f537e5#slide-31",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.8,
        "x": 0.05,
        "y": 0.85
      },
      "kind": "disclaimer",
      "text": "Source: FactSet (as of 6/9/20). Note: For illustrative purposes, we have analyzed the transaction assuming stock consideration; potential tax leakage for LBRD within GLIB is $881mm.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a04a746a-5ec6-4956-a0bf-5d8c2536c4ed",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.8,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "list",
      "text": "GCI valued at $3.0bn; LendingTree valued at a post-tax basis; Charter valued at Charter look-through price within LBRD (12% discount to NAV) on pre-tax basis; Sensitizes share of deferred tax savings to GLIB on the shares held in LBRD",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a5eee743-3c32-47af-803b-8c4ecd8a1f64",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.9,
        "x": 0.05,
        "y": 0.28
      },
      "kind": "table",
      "text": "Assumed SOTP Valuation Scenarios table with rows for Publicly Traded Securities Value, Value of Private Assets, Net Debt, and Implied Metrics.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "602b72de-c29d-484c-9d38-86ce0476ada1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Sensitivity Analysis: Potential Premium to GLIB Based on NAV Assumptions",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2ae7da87-36f7-451f-8988-ee831ce642a4",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "7b64e5cd-dcb0-439a-9c54-ece08e8a2f7c",
      "evidence": "Assumed SOTP Valuation Scenarios table with rows for Publicly Traded Securities Value, Value of Private Assets, Net Debt, and Implied Metrics",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "d36e1af9-7ef9-430b-9e52-eec6b4b10106",
      "evidence": "The slide explicitly performs a sensitivity analysis on NAV assumptions.",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}