{
  "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": 48,
  "pageCount": 54,
  "prevPage": 47,
  "nextPage": 49,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 100,
  "notes": "Includes mid-year discounting, WACC assumptions, and exit multiple sensitivity.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-1dc5-707d-b5a3-2ff7c8f537e5/48",
  "deckHref": "/decks/019de070-1dc5-707d-b5a3-2ff7c8f537e5",
  "deckJsonHref": "/decks/019de070-1dc5-707d-b5a3-2ff7c8f537e5.json",
  "deckAnchorHref": "/decks/019de070-1dc5-707d-b5a3-2ff7c8f537e5#slide-48",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.05,
        "y": 0.9
      },
      "kind": "disclaimer",
      "text": "Source: Company Filings, Wall Street Research. 1. Represents YoY revenue growth rate from 2020E. 2. NWC projections based on Wall Street research model.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "269866be-af65-487b-9290-65a391d3b8ce",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.05,
        "y": 0.65
      },
      "kind": "table",
      "text": "Sensitivity analysis tables for Total Enterprise Value and Implied Equity Value / Share based on WACC and Exit Multiple.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "af43b884-a73c-41dc-a6af-6de1d2144566",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.4,
        "x": 0.55,
        "y": 0.6
      },
      "kind": "table",
      "text": "Terminal value calculation table including exit multiple and bridge to Implied Equity Value.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a4ce173a-286c-4301-9036-b29485645060",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.9,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "table",
      "text": "DCF projection table showing revenue, EBITDA, EBIT, NOPAT, and Unlevered FCF from Q1'20A through Terminal year.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "eaa5cfbf-74b0-4993-95fe-4e6342067193",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Discounted Cash Flow Valuation for Charter",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ded756a1-f890-416f-a65f-b6bf5dcd949e",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "44784d69-e8f2-4949-9cc9-975890bd3a52",
      "evidence": "DCF projection table showing revenue, EBITDA, EBIT, NOPAT, and Unlevered FCF",
      "confidence": 0.9
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "360d9389-04fd-495f-ba6d-4c80ab1e0fd5",
      "evidence": "Terminal value calculation table including exit multiple and bridge to Implied Equity Value",
      "confidence": 0.5
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "9dd99c14-d2dd-4cc3-89a8-1ab016336fd2",
      "evidence": "Standard DCF valuation structure",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}