{
  "docId": "019de070-1e66-763e-aca2-f25d3f6f8200",
  "docSlug": "8cd98377008c7cf250dd0087bfdb4c7a",
  "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": 18,
  "pageCount": 54,
  "prevPage": 17,
  "nextPage": 19,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "balanced",
  "nDataPoints": 12,
  "notes": "The slide uses a floating bar chart to show valuation ranges for three different financial methodologies.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-1e66-763e-aca2-f25d3f6f8200/18",
  "deckHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200",
  "deckJsonHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200.json",
  "deckAnchorHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200#slide-18",
  "components": [
    {
      "bbox": {
        "h": 0.45,
        "w": 0.75,
        "x": 0.14,
        "y": 0.18
      },
      "kind": "chart",
      "text": "Valuation ranges for Trading Analysis, Precedent Transactions, and DCF",
      "attrs": null,
      "subkind": "bar-floating",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6867daff-d68b-4213-8b3d-1ae23fd4ec82",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.6,
        "x": 0.04,
        "y": 0.86
      },
      "kind": "source-note",
      "text": "Source: GLIB Management. Note: All valuation methodologies are pro forma for the DMH sale proceeds of $15mm. 1. PF 2020E EBITDA for DMH sale and net of stock-based compensation is $205mm per GLIB management forecast. 2. PF LTM EBITDA for DMH sale and net of stock-based compensation as of 3/31/20 is $282mm.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ad9a1687-aa9e-430e-9832-7a8597333f77",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.9,
        "x": 0.04,
        "y": 0.13
      },
      "kind": "subtitle",
      "text": "Valuation on a cash / debt free basis; does not include RHC FY16-FY19 receivables settlement ($ in billions)",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7f360d2c-8dff-4440-8c2c-94df853f9954",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.9,
        "x": 0.04,
        "y": 0.65
      },
      "kind": "table",
      "text": "Key Metrics / Assumptions and Implied TEV / 2020E EBITDA rows",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6ffd8ab3-fa1f-4f65-8510-4801241a9fbb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.25,
        "x": 0.04,
        "y": 0.08
      },
      "kind": "title",
      "text": "GCI Valuation Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a46f7c94-7734-43fa-ace8-81aa034dd7af",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation-methodology",
      "slug": null,
      "matchId": "ba734587-60ae-4dfe-a7dc-325348a1ca57",
      "evidence": "Comparison of Trading Analysis, Precedent Transactions, and DCF",
      "confidence": 0.9
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}