{
  "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": 27,
  "pageCount": 45,
  "prevPage": 26,
  "nextPage": 28,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 150,
  "notes": "Includes detailed DCF build-up and two sensitivity tables.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-b72d-73db-b519-6bae9480a496/27",
  "deckHref": "/decks/019de073-b72d-73db-b519-6bae9480a496",
  "deckJsonHref": "/decks/019de073-b72d-73db-b519-6bae9480a496.json",
  "deckAnchorHref": "/decks/019de073-b72d-73db-b519-6bae9480a496#slide-27",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: SIRE Financial Projections. 1. 51% of Sisecam Wyoming EBITDA less $4.0 million SIRE G&A. 2. 2022E tax DD&A assumptions... 3. Assumes unitholder tax rate... 4. Includes 2.0% general partner interest...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4b24752c-7b05-439c-ba23-9a12160eb3c4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.3,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "subtitle",
      "text": "Discounted Cash Flow Analysis",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "48f4f834-974d-4b64-83d4-12a9a569bab2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.18
      },
      "kind": "table",
      "text": "DCF projection table from 2023E to 2028E and terminal value calculations.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6dcc5ec4-15be-420d-b1d9-cbb0c236a540",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.9,
        "x": 0.05,
        "y": 0.68
      },
      "kind": "table",
      "text": "Unit Price Sensitivity Analysis tables for Exit Multiple and Perpetuity Growth Rate.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ec01c7ea-f1b2-45ae-85bc-76912450c115",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Preliminary Valuation Detail – SIRE Financial Projections",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5dd89680-81f1-41a4-a1e3-27314741550f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "4643540a-7f67-40ca-90fc-c68076b09734",
      "evidence": "table/data: DCF projection table from 2023E to 2028E and terminal value calculations.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "e44fff6b-8a0f-4420-a743-9da821ccf40f",
      "evidence": "DCF table structure",
      "confidence": 1
    },
    {
      "name": "Sensitivity Analysis",
      "slug": null,
      "matchId": "12df674a-e0a4-4591-977e-e90cd9ac4137",
      "evidence": "Two-way sensitivity tables",
      "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
}