{
  "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": 29,
  "pageCount": 54,
  "prevPage": 28,
  "nextPage": 30,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 45,
  "notes": "Evercore slide 22. Detailed breakdown of NAV components including debt, cash, and adjustments.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-1e66-763e-aca2-f25d3f6f8200/29",
  "deckHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200",
  "deckJsonHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200.json",
  "deckAnchorHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200#slide-29",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "paragraph",
      "text": "Only LTREE Post-tax: Adjusted for LendingTree's $198mm tax leakage\nLBRD and LTREE post-tax: Adjusted for LBRD's $773mm tax leakage and LendingTree's $198mm tax leakage",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c65f3897-20c6-49cd-b8da-197ea27ce617",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.7,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: Company filings, Wall Street Research, FactSet (as of 6/26/20). Footnotes 1-6.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8df231cc-31a8-4350-87c8-06ed4f4f69e8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.9,
        "x": 0.05,
        "y": 0.2
      },
      "kind": "table",
      "text": "Publicly Traded Securities Portfolio, Private Assets, Financial Assets & Liabilities, Total Net Asset Value",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "693d2a14-79a7-4e30-81cd-a40ca4f437b0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "GLIB NAV Analysis with LBRD Shares Valued Based on Trading Value and Charter Shares Valued at Look-through Price within LBRD",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0c47a16d-c253-4755-b7f4-edfa3a21e35b",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "4b1c95c0-1a3d-4315-91f6-09280f427f88",
      "evidence": "Adjusted for LendingTree's $198mm tax leakage and LBRD's $773mm tax leakage",
      "confidence": 0.7
    },
    {
      "name": "Valuation: LBO math",
      "slug": "lbo-math",
      "agent": "architect",
      "layer": "slide",
      "matchId": "8a7ebf5b-f65c-485a-8a5d-e2eee0b33a64",
      "evidence": "GLIB NAV Analysis with LBRD Shares Valued Based on Trading Value and Charter Shares Valued at Look-through Price within LBRD",
      "confidence": 0.7
    },
    {
      "name": "Valuation: Multiple comparison",
      "slug": "multiple-comparison",
      "agent": "architect",
      "layer": "slide",
      "matchId": "bec866fc-c68c-4b8a-9ab5-4a13abb491f3",
      "evidence": "Valued Based on Trading Value and Charter Shares Valued at Look-through Price within LBRD",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}