{
  "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": 57,
  "pageCount": 69,
  "prevPage": 56,
  "nextPage": 58,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes sensitivity analysis tables for WACC based on Debt/Total Cap and Unlevered Beta.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-8820-74ff-a67f-554bf446ec62/57",
  "deckHref": "/decks/019de073-8820-74ff-a67f-554bf446ec62",
  "deckJsonHref": "/decks/019de073-8820-74ff-a67f-554bf446ec62.json",
  "deckAnchorHref": "/decks/019de073-8820-74ff-a67f-554bf446ec62#slide-57",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.35,
        "x": 0.6,
        "y": 0.04
      },
      "kind": "disclaimer",
      "text": "Confidential – Preliminary and Subject to Change",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1e322dcb-e86d-477d-bf68-57d9227982d2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.9,
        "x": 0.05,
        "y": 0.85
      },
      "kind": "source-note",
      "text": "Footnotes detailing data sources and calculation methodologies.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "23bf34c7-eebc-4a14-a83d-5cd7d0504c11",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.05,
        "y": 0.2
      },
      "kind": "table",
      "text": "Peer group CAPM data including share price, market equity value, debt, and beta metrics.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1c93ef29-35a9-4b47-96f4-7d05fc16b83e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.05,
        "y": 0.4
      },
      "kind": "table",
      "text": "WACC calculation components for SIRE.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c25ffd21-27be-4120-87c4-a51c8546c273",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.4,
        "x": 0.55,
        "y": 0.68
      },
      "kind": "table",
      "text": "Historical MRP WACC Sensitivity table.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0d3d37cb-bd3f-46c6-8119-d3ebb86b0db2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.4,
        "x": 0.55,
        "y": 0.48
      },
      "kind": "table",
      "text": "Supply-Side MRP WACC Sensitivity table.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6a72d2c2-bbac-4f5d-8713-e90878fa9043",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Weighted Average Cost of Capital Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7adfce8d-9223-410c-b921-e552cc3c7a4c",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "NxN matrix",
      "slug": "matrix-nxn",
      "agent": null,
      "layer": "slide",
      "matchId": "6f816dbc-9be1-441f-baa3-76b22c17950d",
      "evidence": "table/data: Peer group CAPM data including share price, market equity value, debt, and beta metrics",
      "confidence": 0.5
    },
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "f3f12e5b-606e-4042-9d1e-d869a19fefcb",
      "evidence": "WACC calculation components for SIRE",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "657cf002-1880-450d-8872-293199b322ed",
      "evidence": "Sensitivity tables for WACC based on varying inputs.",
      "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
}