{
  "docId": "019de073-8820-74ff-a67f-554bf446ec62",
  "docSlug": "cb43203a63913e468ce1bb93089d7dd7",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 69 slides",
  "authorId": "evercore",
  "authorName": "Evercore",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-09-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 50,
  "pageCount": 69,
  "prevPage": 49,
  "nextPage": 51,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 120,
  "notes": "Includes a DCF table and two sensitivity matrices (WACC vs Exit Multiple and WACC vs Perpetuity Growth Rate).",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-8820-74ff-a67f-554bf446ec62/50",
  "deckHref": "/decks/019de073-8820-74ff-a67f-554bf446ec62",
  "deckJsonHref": "/decks/019de073-8820-74ff-a67f-554bf446ec62.json",
  "deckAnchorHref": "/decks/019de073-8820-74ff-a67f-554bf446ec62#slide-50",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.9,
        "x": 0.05,
        "y": 0.84
      },
      "kind": "disclaimer",
      "text": "Source: SIRE Financial Projections, SIRE management. 1. 51% of Sisecam Wyoming EBITDA less $4.0 million SIRE G&A. 2. 2022E tax DD&A assumes 100.0% bonus depreciation... 3. Assumes unitholder tax rate of 29.6%... 4. Includes 2.0% general partner interest...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c0c0943f-ca9f-4fc8-bd61-d6a840fc0acb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.9,
        "x": 0.05,
        "y": 0.65
      },
      "kind": "table",
      "text": "Unit Price Sensitivity Analysis",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7a149449-fadb-4762-8ba4-fdd82769be33",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "table",
      "text": "Discounted Cash Flow Analysis – Sensitivity Case #1",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1b59e127-1a2f-4182-aa53-b72ba049049f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Preliminary Valuation Detail – Sensitivity Cases",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "388d2265-bb7b-4fbc-93c1-ca2f80560c5f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "b2ecd453-fc1b-485f-aac5-e1440c901115",
      "evidence": "DCF table structure",
      "confidence": 1
    },
    {
      "name": "Sensitivity Analysis",
      "slug": null,
      "matchId": "a9210c66-fabe-4700-bca4-00bbe684afbf",
      "evidence": "Sensitivity matrices at bottom of slide",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 69,
      "from": 41,
      "beatId": "3aba4d5b-6fc2-413e-9c58-746ba8d71bdd",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "This section provides a detailed valuation of SIRE common units and sensitivity cases.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}