{
  "docId": "019de073-b72d-73db-b519-6bae9480a496",
  "docSlug": "d961308241d56130b48a4437d7f487f2",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 45 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": 25,
  "pageCount": 45,
  "prevPage": 24,
  "nextPage": 26,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Includes peer group data, WACC component breakdown, and two sensitivity analysis tables.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-b72d-73db-b519-6bae9480a496/25",
  "deckHref": "/decks/019de073-b72d-73db-b519-6bae9480a496",
  "deckJsonHref": "/decks/019de073-b72d-73db-b519-6bae9480a496.json",
  "deckAnchorHref": "/decks/019de073-b72d-73db-b519-6bae9480a496#slide-25",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.9
      },
      "kind": "disclaimer",
      "text": "Note: Capital structure includes effect of dilutive securities and GP interest; does not attribute value to the IDRs. 1-6 footnotes detailing calculation methodology.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4ea40876-30c4-4328-9de2-6db7351f288d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.2
      },
      "kind": "table",
      "text": "Peer group table with columns: Partnership/Corporation, Unit/Share Price, Market Equity Value, Total Debt and Preferred Equity, Total Debt / Total Capitalization, Adjusted Beta, Unlevered Beta",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "743fbcbd-10fb-47aa-8c52-752aaf673495",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.05,
        "y": 0.48
      },
      "kind": "table",
      "text": "WACC calculation table showing Risk-free Rate, Unlevered Beta, Debt/Total Cap, Adjusted Levered Equity Beta, Market Risk Premium, Small Company Risk Premium, Equity Cost of Capital, Pre-Tax Cost of Debt, After-Tax Cost of Debt, and final WACC",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9b471d6d-4adc-4e31-894c-15c970f89821",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.4,
        "x": 0.55,
        "y": 0.45
      },
      "kind": "table",
      "text": "Supply-Side MRP WACC Sensitivity table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "579b8227-201a-490a-b1fb-53810353d1ff",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.4,
        "x": 0.55,
        "y": 0.7
      },
      "kind": "table",
      "text": "Historical MRP WACC Sensitivity table",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a0531841-1220-402f-838b-cd638d62eca3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.45,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "title",
      "text": "SIRE WACC Analysis – Capital Asset Pricing Model",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d8107e0d-87fd-4bd9-9d8f-80e5b6a7e4ea",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "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": "10d29fe6-6c95-4094-88d4-c756b3d26bce",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "99dd203b-b6d0-4595-bdf7-a1e3f1db4ce3",
      "evidence": "table/data: WACC calculation table",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "Capital Asset Pricing Model",
      "slug": null,
      "matchId": "cd653c77-26c2-41b1-a152-77592221ed40",
      "evidence": "Explicitly mentioned in title and used for WACC calculation",
      "confidence": 1
    },
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "9a84660c-c5ab-4f8e-ae7d-19835e353c79",
      "evidence": "Two sensitivity tables provided for WACC",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 32,
      "from": 17,
      "beatId": "4f4ec46c-4d21-4a63-b471-2aef441dcab9",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The deck provides a detailed valuation of SIRE common units and sensitivity analysis",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 32,
      "from": 17,
      "name": "Hypothesis Test",
      "slug": "42-hypothesis-test",
      "bestFor": "Strategy validation, due diligence, research presentations",
      "matchId": "26779d57-7bf2-4a56-9802-e441a650e285",
      "evidence": "The deck provides a detailed valuation of SIRE common units and sensitivity analysis",
      "position": 1,
      "objective": "Evaluate the valuation of SIRE common units",
      "structure": "The Hypothesis -> Test 1 (Supports/Refutes) -> Test 2 (Supports/Refutes) -> Conclusion (Validated/Pivoted)",
      "confidence": 0.6,
      "description": "State a hypothesis upfront, then systematically prove or disprove it with evidence"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}