{
  "docId": "019de074-3247-765e-926d-9484eea233d7",
  "docSlug": "cd2820e588b325c7ed8b9a4e3464472a",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 82 slides",
  "authorId": "evercore",
  "authorName": "Evercore",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2023-01-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 45,
  "pageCount": 82,
  "prevPage": 44,
  "nextPage": 46,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "dense",
  "nDataPoints": 20,
  "notes": "The slide presents two valuation blocks (2023E and 2024E) using a standard equity bridge methodology.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-3247-765e-926d-9484eea233d7/45",
  "deckHref": "/decks/019de074-3247-765e-926d-9484eea233d7",
  "deckJsonHref": "/decks/019de074-3247-765e-926d-9484eea233d7.json",
  "deckAnchorHref": "/decks/019de074-3247-765e-926d-9484eea233d7#slide-45",
  "components": [
    {
      "bbox": {
        "h": 0.04,
        "w": 0.6,
        "x": 0.045,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: SIRE Financial Projections. 1. Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dcc93bc4-5fc5-4b22-96d7-d614c5909ec6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.91,
        "x": 0.045,
        "y": 0.53
      },
      "kind": "table",
      "text": "2024E EBITDA Attributable to SIRE $71.2 Relevant EBITDA Multiple 4.5x - 7.0x Implied Enterprise Value Based on 2024E Adjusted EBITDA $320.4 - $498.4 Less: Net Debt (59.0) Implied SIRE Equity Value $261.4 - $439.4 Unit Price $12.94 - $21.75",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2c8485c8-cc68-467e-9095-d0637ade3500",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.91,
        "x": 0.045,
        "y": 0.18
      },
      "kind": "table",
      "text": "2023E EBITDA Attributable to SIRE $76.6 Relevant EBITDA Multiple 5.0x - 7.5x Implied Enterprise Value Based on 2023E Adjusted EBITDA $383.0 - $574.5 Less: Net Debt (59.0) Implied SIRE Equity Value $324.0 - $515.5 Unit Price $16.04 - $25.52",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "74bb3c40-1400-4213-b5b1-208ef08c3532",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.67,
        "x": 0.045,
        "y": 0.085
      },
      "kind": "title",
      "text": "Preliminary Valuation Detail – SIRE Financial Projections",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6511733e-5b2f-40dd-a89a-0c5692361ff4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.37,
        "x": 0.045,
        "y": 0.135
      },
      "kind": "title",
      "text": "Peer Group Trading Analysis (cont'd)",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a6f17cf4-e5d9-455d-9961-3eda5c5251da",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "ca5ca068-6a2c-4700-adee-47ade64a0678",
      "evidence": "The slide uses a standard equity bridge (EBITDA -> EV -> Equity Value -> Price per unit)",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 55,
      "from": 31,
      "beatId": "8ab17320-54b4-4bfa-ad92-34c6ab08aff9",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The deck provides detailed financial analysis, valuation, and sensitivity case, serving as evidence and proof for the investment opportunity.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 55,
      "from": 31,
      "name": "Hypothesis Test",
      "slug": "42-hypothesis-test",
      "bestFor": "Strategy validation, due diligence, research presentations",
      "matchId": "a8566360-a83e-4590-b207-a4294e66c182",
      "evidence": "The deck provides detailed financial analysis, valuation, and sensitivity case, testing the hypothesis that SIRE is a good investment opportunity.",
      "position": 1,
      "objective": "To test the hypothesis that SIRE is a good investment opportunity",
      "structure": "The Hypothesis -> Test 1 (Supports/Refutes) -> Test 2 (Supports/Refutes) -> Conclusion (Validated/Pivoted)",
      "confidence": 0.7,
      "description": "State a hypothesis upfront, then systematically prove or disprove it with evidence"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}