{
  "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": 25,
  "pageCount": 54,
  "prevPage": 24,
  "nextPage": 26,
  "slideType": "financial_analysis",
  "function": "compare_options",
  "density": "balanced",
  "nDataPoints": 20,
  "notes": "The chart uses a floating bar (box plot style) to show valuation ranges for different methodologies.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-1e66-763e-aca2-f25d3f6f8200/25",
  "deckHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200",
  "deckJsonHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200.json",
  "deckAnchorHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200#slide-25",
  "components": [
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.2
      },
      "kind": "chart",
      "text": "Valuation range chart showing 52-week high/low, analyst targets, trading analysis, precedent transactions, and DCF.",
      "attrs": null,
      "subkind": "box",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ceb4fb6c-61cc-48d7-83ce-c8957536a20e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.5,
        "x": 0.04,
        "y": 0.86
      },
      "kind": "disclaimer",
      "text": "Source: Company Filings and Wall Street Research. 1. 2020E adjusted EBITDA of $17.8 billion per Wall Street Research. 2. 2020E capex of $6.8 billion per Wall Street Research. 3. LTM EBITDA (as of 3/31/20) of $17.2 billion per Q1'20 10Q, 2019 10K and Q1'19 10Q.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b0c59d04-8593-4809-8a2a-524b2e7a392c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.92,
        "x": 0.04,
        "y": 0.65
      },
      "kind": "table",
      "text": "Table of key metrics, assumptions, and implied TEV/2020E EBITDA multiples for each valuation method.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "37774372-c00f-4c7c-b946-db6bb84d6897",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.3,
        "x": 0.04,
        "y": 0.08
      },
      "kind": "title",
      "text": "Charter Valuation Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1ba74658-4f02-40c9-b1e8-3de0f6417368",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.5,
        "x": 0.04,
        "y": 0.13
      },
      "kind": "title",
      "text": "Illustrative implied equity value per share based on public information",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "054145e9-612e-48c6-b467-36ecf208b02f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation-analysis",
      "slug": null,
      "matchId": "a2a7ec6f-10b8-4aa9-9d4f-64c690827bb5",
      "evidence": "Comparison of multiple valuation methodologies against current market price.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}