{
  "docId": "019de073-b635-70a8-ac8c-01cc07e39e92",
  "docSlug": "74936b35b71cbcd9c98b051a5a736d2b",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 57 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": 47,
  "pageCount": 57,
  "prevPage": 46,
  "nextPage": 48,
  "slideType": "sensitivity_analysis",
  "function": "quantify_impact",
  "density": "dense",
  "nDataPoints": 84,
  "notes": "Includes a primary IRR table and two sensitivity matrices (NPV and Impact to Common Unit Value).",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-b635-70a8-ac8c-01cc07e39e92/47",
  "deckHref": "/decks/019de073-b635-70a8-ac8c-01cc07e39e92",
  "deckJsonHref": "/decks/019de073-b635-70a8-ac8c-01cc07e39e92.json",
  "deckAnchorHref": "/decks/019de073-b635-70a8-ac8c-01cc07e39e92#slide-47",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.3,
        "x": 0.65,
        "y": 0.04
      },
      "kind": "disclaimer",
      "text": "Confidential – Preliminary and Subject to Change",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "005245ba-9575-48a9-bcba-5f2423feb90c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.7,
        "x": 0.05,
        "y": 0.17
      },
      "kind": "list",
      "text": "Evercore analyzed the illustrative returns of the Unit 8 Expansion\nAssumptions are consistent with the Sensitivity Case #2\nUnit 8 growth capital expenditures ranging from $504.2 million to $835.0 million, spent evenly throughout 2023E and 2024E\n1.0 million metric tons of new soda ash production capacity coming online January 1, 2025\nTerminal Value assumes a 6.75x EBITDA multiple",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8721b80c-7361-4360-a720-c2e066321e2b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.35
      },
      "kind": "table",
      "text": "Unit 8 Expansion Internal Rate of Return table showing cash flows from 2023E to 2028E and exit multiple.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "14b38d33-bf9b-4ef6-a445-89ff71881035",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.4,
        "x": 0.55,
        "y": 0.72
      },
      "kind": "table",
      "text": "Impact to Implied SIRE Common Unit Value sensitivity table based on Discount Rate and Capital Expenditures.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "80de408a-1ecc-46a4-a6f4-f8a2cf5d9697",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.05,
        "y": 0.72
      },
      "kind": "table",
      "text": "Implied Unit 8 NPV sensitivity table based on Discount Rate and Capital Expenditures.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "883dd720-e55c-4c3a-adc0-2cf74c409978",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Sensitivity Case #2 – Illustrative Unit 8 Expansion Economics",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c4025c54-f25c-4253-904d-318f46ad3e1d",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 57,
      "from": 32,
      "beatId": "c53e4630-5d49-4734-9bdd-7ba42fe87120",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The document concludes with detailed financial projections and sensitivity cases",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}