{
  "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": 42,
  "pageCount": 45,
  "prevPage": 41,
  "nextPage": 43,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 48,
  "notes": "The slide presents a DCF-based valuation sensitivity analysis using CAPM for the cost of capital.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de073-b72d-73db-b519-6bae9480a496/42",
  "deckHref": "/decks/019de073-b72d-73db-b519-6bae9480a496",
  "deckJsonHref": "/decks/019de073-b72d-73db-b519-6bae9480a496.json",
  "deckAnchorHref": "/decks/019de073-b72d-73db-b519-6bae9480a496#slide-42",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.05,
        "y": 0.87
      },
      "kind": "source-note",
      "text": "Source: FactSet, SIRE Financial Projections, SIRE management. 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 9.5% and mean of 10.0%. Current yield is 9.0% as of October 20, 2022",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b7bedaa9-9e60-484d-873c-b4ce3399d847",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.22
      },
      "kind": "table",
      "text": "Table showing SIRE distribution projections (2023E-2028E), terminal values, and present value sensitivity based on CAPM cost of equity.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7f562aeb-9a0b-4863-a92b-269ddb42db2f",
      "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": "e8703b34-a00b-42c8-bba6-28e04dfcf8d7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "title",
      "text": "Discounted Distributions Analysis – Sensitivity Case",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2af3bd5e-810c-4306-a76f-d7acf932faa7",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "a4b33596-e21a-478f-bf4c-d2a4e722c2e9",
      "evidence": "Table showing SIRE distribution projections (2023E-2028E), terminal values, and present value sensitivity based on CAPM cost of equity.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "b7637e82-6942-400e-b8ad-bd3c1c3a0904",
      "evidence": "The slide explicitly performs a sensitivity analysis on the cost of equity to determine implied unit value.",
      "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
}