{
  "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": 51,
  "pageCount": 54,
  "prevPage": 50,
  "nextPage": 52,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 200,
  "notes": "Includes peer group data, bottom-up WACC calculations, and sensitivity matrices for WACC based on Unlevered Beta and Cost of Debt.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-1dc5-707d-b5a3-2ff7c8f537e5/51",
  "deckHref": "/decks/019de070-1dc5-707d-b5a3-2ff7c8f537e5",
  "deckJsonHref": "/decks/019de070-1dc5-707d-b5a3-2ff7c8f537e5.json",
  "deckAnchorHref": "/decks/019de070-1dc5-707d-b5a3-2ff7c8f537e5#slide-51",
  "components": [
    {
      "bbox": {
        "h": 0.75,
        "w": 0.35,
        "x": 0.6,
        "y": 0.15
      },
      "kind": "chart",
      "text": "Sensitivity analysis tables for Wireless and Cable WACC based on Unlevered Beta and Cost of Debt.",
      "attrs": null,
      "subkind": "heatmap",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a0e8db7d-b07a-4074-aa23-def935f1e312",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.55,
        "x": 0.045,
        "y": 0.86
      },
      "kind": "disclaimer",
      "text": "Source: Company filings, Wall Street research, Factset (6/9/20). Footnotes 1-5 detailing calculation methodology.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bac58fb3-50ca-431e-b9bb-16976cc79939",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.55,
        "x": 0.045,
        "y": 0.15
      },
      "kind": "table",
      "text": "Peer group financial data including Share Price, Market Equity Value, Total Debt, Preferred Stock, Debt + Preferred/Capital, Adjusted Beta, and Unlevered Beta for Wireless and Cable companies.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3337628b-32ae-4f17-85b8-8e797c6331e8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.47,
        "x": 0.13,
        "y": 0.6
      },
      "kind": "table",
      "text": "Bottoms Up WACC calculation table showing Cost of Equity components and final WACC for Cable and Wireless segments.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c51ffe8c-9d85-468c-8786-652f5faa32f5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.35,
        "x": 0.045,
        "y": 0.08
      },
      "kind": "title",
      "text": "GCI Illustrative WACC Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c9b76f86-5939-42a4-82ce-f6b81ef35d9f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "2x2 matrix",
      "slug": "matrix-2x2",
      "agent": null,
      "layer": "slide",
      "matchId": "51ce79cd-abe3-4899-b7b0-e07407a481dd",
      "evidence": "Peer group financial data table",
      "confidence": 0.5
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}