{
  "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": 39,
  "pageCount": 54,
  "prevPage": 38,
  "nextPage": 40,
  "slideType": "data_table",
  "function": "analyze_data",
  "density": "sparse",
  "nDataPoints": 9,
  "notes": "The table compares different valuation approaches used by analysts to arrive at a value for GCI.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-1dc5-707d-b5a3-2ff7c8f537e5/39",
  "deckHref": "/decks/019de070-1dc5-707d-b5a3-2ff7c8f537e5",
  "deckJsonHref": "/decks/019de070-1dc5-707d-b5a3-2ff7c8f537e5.json",
  "deckAnchorHref": "/decks/019de070-1dc5-707d-b5a3-2ff7c8f537e5#slide-39",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.35,
        "x": 0.045,
        "y": 0.905
      },
      "kind": "source-note",
      "text": "Source: Wall Street research (FBN 4.15.20, EVR 4.19.20, Pivotal 5.11.20)",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c4da1759-d644-473f-aca7-1339b1955272",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.91,
        "x": 0.045,
        "y": 0.215
      },
      "kind": "table",
      "text": "Methodology, EBITDA Estimate, EBITDA Multiple, Value; FBN, EV / Estimated EBITDA, $297, 8.0x, $2,378; Evercore ISI, EV / 2020E EBITDA, $263, 8.0x, $2,105; Pivotal, 15% discount to Liberty purchase price, N/A, N/A, $2,278",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3d83a166-efba-48be-bfed-ddc53856ee50",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.035,
        "w": 0.305,
        "x": 0.045,
        "y": 0.085
      },
      "kind": "title",
      "text": "GCI Analyst Valuations",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "42c706f9-476e-4e06-903a-2b58618d2d82",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}