{
  "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": 53,
  "pageCount": 69,
  "prevPage": 52,
  "nextPage": 54,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 42,
  "notes": "The table presents a discounted cash flow (DCF) style sensitivity analysis for LP units.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-8820-74ff-a67f-554bf446ec62/53",
  "deckHref": "/decks/019de073-8820-74ff-a67f-554bf446ec62",
  "deckJsonHref": "/decks/019de073-8820-74ff-a67f-554bf446ec62.json",
  "deckAnchorHref": "/decks/019de073-8820-74ff-a67f-554bf446ec62#slide-53",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.87
      },
      "kind": "disclaimer",
      "text": "Source: FactSet, SIRE Financial Projections. 1. Values LP units based on LP unit distributions and does not consider GP distributions. 2. Based on SIRE's 52-week yield range of 6.1% to 14.1% with a median of 9.4% and mean of 10.0%. Current yield is 9.4% as of September 15, 2022",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "57a813a3-20f7-4302-9914-a099e60a2e9d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.9,
        "x": 0.05,
        "y": 0.23
      },
      "kind": "table",
      "text": "Sensitivity analysis table showing projected distributions, terminal values, and present values at different costs of equity.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4ff6e602-fb91-4f63-b7a3-3a421cfc7765",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.08,
        "y": 0.13
      },
      "kind": "title",
      "text": "Discounted Distributions Analysis – Sensitivity Case #1",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9f224b41-0173-4781-8ff8-8eef59aef9b0",
      "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": "70a5a761-ac25-48e3-ad04-b533ae6d010f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "289603c6-86f2-41c1-80cd-1271c817d26d",
      "evidence": "Sensitivity analysis table showing projected distributions, terminal values, and present values at different costs of equity.",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "7401e908-a35a-469f-99da-5d0a823d3c70",
      "evidence": "Table shows impact of varying cost of equity on unit value",
      "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
}