{
  "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": 58,
  "pageCount": 61,
  "prevPage": 57,
  "nextPage": 59,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 36,
  "notes": "The table calculates present value of distributions and terminal value to arrive at an implied unit value range.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-b590-7474-b61a-bf0192434ec8/58",
  "deckHref": "/decks/019de073-b590-7474-b61a-bf0192434ec8",
  "deckJsonHref": "/decks/019de073-b590-7474-b61a-bf0192434ec8.json",
  "deckAnchorHref": "/decks/019de073-b590-7474-b61a-bf0192434ec8#slide-58",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.875
      },
      "kind": "source-note",
      "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 9.7% as of October 7, 2022",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "317df02d-5f53-4c00-a990-777f21303720",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.23
      },
      "kind": "table",
      "text": "Table showing SIRE distributions, terminal values, and present values at various costs of equity.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b23387a1-f940-48b4-b012-58bd5c13e29d",
      "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 #3",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fc69f814-6868-498a-bfcc-d77c79fc2cc9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.75,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Financial Projections and Preliminary Valuation Detail – Sensitivity Case #3",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5a548503-e19f-4395-b83b-a5eff885e393",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "7aa8cb4e-071d-41e8-9c2f-f466a361c36f",
      "evidence": "Table shows impact of varying cost of equity on unit value",
      "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
}