{
  "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": 30,
  "pageCount": 54,
  "prevPage": 29,
  "nextPage": 31,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 12,
  "notes": "The slide provides a detailed breakdown of LBRD's NAV as of 6/26/20.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-1e66-763e-aca2-f25d3f6f8200/30",
  "deckHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200",
  "deckJsonHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200.json",
  "deckAnchorHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200#slide-30",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.05,
        "y": 0.87
      },
      "kind": "disclaimer",
      "text": "Source: Company filings, Wall Street Research, FactSet (as of 6/26/20). 1. Assumes the mid-point of Skyhook's value based on DCF analysis with terminal range of 1.5x to 3.5x. 2. Calculated using treasury stock method with the LBRD NAV / Share.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "42203971-a1c7-4378-96bd-56d670d4fd4b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.7,
        "w": 0.9,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "table",
      "text": "Publicly Traded Securities Portfolio, Private Assets, Financial Assets and Liabilities, NAV calculation",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "65659725-9df3-40fa-91a5-2c31d549f89e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.7,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "LBRD NAV Analysis with Charter Shares Valued Based on Trading Value",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9249303b-9a2a-4b2e-95c3-262766d184f9",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "3d0b6cc5-d74a-47bc-9658-ea5c505b62e2",
      "evidence": "Assumes the mid-point of Skyhook's value based on DCF analysis with terminal range of 1.5x to 3.5x",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}