{
  "docId": "019de073-b590-7474-b61a-bf0192434ec8",
  "docSlug": "3804a6c5af2cad81f263d21acb752b69",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 61 slides",
  "authorId": "evercore",
  "authorName": "Evercore",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 43,
  "pageCount": 61,
  "prevPage": 42,
  "nextPage": 44,
  "slideType": "sensitivity_analysis",
  "function": "quantify_impact",
  "density": "balanced",
  "nDataPoints": 150,
  "notes": "Includes detailed DCF build-up and two sensitivity tables for unit price.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-b590-7474-b61a-bf0192434ec8/43",
  "deckHref": "/decks/019de073-b590-7474-b61a-bf0192434ec8",
  "deckJsonHref": "/decks/019de073-b590-7474-b61a-bf0192434ec8.json",
  "deckAnchorHref": "/decks/019de073-b590-7474-b61a-bf0192434ec8#slide-43",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.9
      },
      "kind": "disclaimer",
      "text": "Source: SIRE Financial Projections, SIRE management. Footnotes 1-4 detailing assumptions.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2833430a-6478-4773-bcc1-d38826215508",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "table",
      "text": "DCF build-up table showing EBITDA, EBIT, EBIAT, Unlevered Free Cash Flow, and Implied Enterprise Value calculations.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b79ea313-c4fb-4d81-a07a-09581fd6af33",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.65
      },
      "kind": "table",
      "text": "Unit Price Sensitivity Analysis tables for Terminal Exit Multiple and Perpetuity Growth Rate.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cef382aa-79d5-4120-bba9-c1f5e1cd2c05",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.8,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Financial Projections and Preliminary Valuation Detail – Sensitivity Case #1",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1e281814-8ee5-4af7-aa22-6acd40f3754b",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "700fe7b7-4b82-4c2c-a1cf-14f261390185",
      "evidence": "DCF build-up table showing EBITDA, EBIT, EBIAT, Unlevered Free Cash Flow, and Implied Enterprise Value calculations.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "d41197e6-1d8d-42b9-ba4e-77d09e440727",
      "evidence": "Sensitivity tables for unit price based on WACC, exit multiples, and growth rates.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 61,
      "from": 25,
      "beatId": "8300dd62-430b-4886-abfc-060a7ad4eeaa",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The document concludes with sensitivity cases, peer benchmarking, and supplemental data.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}