{
  "docId": "019de073-88c4-7557-862e-d42919a60e52",
  "docSlug": "f97af7100d2469b46af53d2241f8cb74",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 56 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": 56,
  "pageCount": 56,
  "prevPage": 55,
  "nextPage": null,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 120,
  "notes": "Includes sensitivity tables for WACC based on Debt/Total Capitalization and Unlevered Beta.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-88c4-7557-862e-d42919a60e52/56",
  "deckHref": "/decks/019de073-88c4-7557-862e-d42919a60e52",
  "deckJsonHref": "/decks/019de073-88c4-7557-862e-d42919a60e52.json",
  "deckAnchorHref": "/decks/019de073-88c4-7557-862e-d42919a60e52#slide-56",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.86
      },
      "kind": "disclaimer",
      "text": "Note: Capital structure includes effect of dilutive securities and GP interest; does not attribute value to the IDRs. Source: Predicted raw betas from FactSet...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1b23c7bf-ceb8-4541-90c9-bbf1f7339eba",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.05,
        "y": 0.45
      },
      "kind": "table",
      "text": "WACC calculation inputs",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5546067a-2db8-4842-831e-c8a884fe3114",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.21,
        "w": 0.95,
        "x": 0.05,
        "y": 0.21
      },
      "kind": "table",
      "text": "Peer group CAPM data table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d5c995af-04d0-46a4-8459-2be9c5f2a314",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.4,
        "x": 0.55,
        "y": 0.48
      },
      "kind": "table",
      "text": "Supply-Side MRP WACC Sensitivity",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1298086e-a318-4712-957b-2907a403f517",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.4,
        "x": 0.55,
        "y": 0.7
      },
      "kind": "table",
      "text": "Historical MRP WACC Sensitivity",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8ef617a4-c5af-4bf7-a486-9f1a91a6a277",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "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": "33d8527c-80ae-4b49-9d14-f38319ff8811",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "capital-asset-pricing-model",
      "slug": null,
      "matchId": "d5939a22-648c-4fa9-a210-ed7fc3149062",
      "evidence": "Explicit mention of CAPM and calculation of Equity Cost of Capital",
      "confidence": 1
    },
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "5bb166ad-1282-42b7-b1d6-4521537adf2f",
      "evidence": "Sensitivity tables for WACC based on Debt/Total Capitalization and Unlevered Beta",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 56,
      "from": 41,
      "beatId": "f1a3f029-080e-47f1-8740-b3022557557b",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "Preliminary valuation and conclusions",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}