{
  "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": 44,
  "pageCount": 61,
  "prevPage": 43,
  "nextPage": 45,
  "slideType": "sensitivity_analysis",
  "function": "quantify_impact",
  "density": "balanced",
  "nDataPoints": 36,
  "notes": "The slide presents three distinct valuation blocks based on different forward-looking EBITDA projections.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-b590-7474-b61a-bf0192434ec8/44",
  "deckHref": "/decks/019de073-b590-7474-b61a-bf0192434ec8",
  "deckJsonHref": "/decks/019de073-b590-7474-b61a-bf0192434ec8.json",
  "deckAnchorHref": "/decks/019de073-b590-7474-b61a-bf0192434ec8#slide-44",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "disclaimer",
      "text": "Source: SIRE Financial Projections. 1. Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e7049db6-c0d2-43b1-b948-64fbf0c4fc5d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.9,
        "x": 0.05,
        "y": 0.19
      },
      "kind": "table",
      "text": "2022E EBITDA Attributable to SIRE $77.7; Relevant EBITDA Multiple 5.5x - 8.0x; Implied Enterprise Value $427.3 - $621.5; Net Debt (72.7); Implied Equity Value $354.5 - $548.7; Units 20.2; Unit Price $17.55 - $27.17",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a599073c-3bea-4e10-a39d-3261757ef109",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "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": "3bc87e17-0ca8-44f5-bd8f-10b98c8f63bd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "title",
      "text": "1 Peer Group Trading Analysis – Sensitivity Case #1",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "83019cb7-4761-4241-ab54-7c64017f6880",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: Precedent transactions",
      "slug": "precedent-transactions",
      "agent": "architect",
      "layer": "slide",
      "matchId": "bb441b51-ae1c-40c5-8f70-a8149650607d",
      "evidence": "2022E EBITDA Attributable to SIRE $77.7; Relevant EBITDA Multiple 5.5x - 8.0x; Implied Enterprise Value $427.3 - $621.5; Net Debt (72.7); Implied Equity Value $354.5 - $548.7; Units 20.2; Unit Price $17.",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "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
}