{
  "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": 39,
  "pageCount": 45,
  "prevPage": 38,
  "nextPage": 40,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 150,
  "notes": "Includes detailed DCF build-up from EBITDA to Implied SIRE LP Unit Value.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-b72d-73db-b519-6bae9480a496/39",
  "deckHref": "/decks/019de073-b72d-73db-b519-6bae9480a496",
  "deckJsonHref": "/decks/019de073-b72d-73db-b519-6bae9480a496.json",
  "deckAnchorHref": "/decks/019de073-b72d-73db-b519-6bae9480a496#slide-39",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.84
      },
      "kind": "source-note",
      "text": "Source: SIRE Financial Projections, SIRE management. Footnotes 1-4.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "764df893-0cdb-4b60-9e20-0af3c733a12f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.18
      },
      "kind": "table",
      "text": "DCF projection table showing EBITDA, adjustments, Unlevered Free Cash Flow, and valuation metrics.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "064c6e57-d1fd-4eb7-8f5f-8b9720ff70a1",
      "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": "d590f2a5-5cca-4434-b154-7d602878406a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.8,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Financial Projections and Preliminary Valuation Detail – Sensitivity Case",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "27a7a0a1-abee-41e9-9e2a-c5eb27f1018b",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "e88b9d5c-c16d-40e9-a798-d5c1959337a7",
      "evidence": "table/scenario: Unit Price Sensitivity Analysis tables for Exit Multiple and Perpetuity Growth Rate.",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "213ef827-080c-4786-8ed7-9412793e91bf",
      "evidence": "Sensitivity tables for WACC vs Exit Multiple and WACC vs Perpetuity Growth Rate",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 45,
      "from": 33,
      "beatId": "d21bb8f8-fa51-4314-bcbf-709bbcc5354e",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The deck concludes with supplemental data and appendix",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}