{
  "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": 58,
  "pageCount": 82,
  "prevPage": 57,
  "nextPage": 59,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 48,
  "notes": "The table presents a discounted distribution analysis with projections from 2023E to 2028E and terminal value calculations.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-3247-765e-926d-9484eea233d7/58",
  "deckHref": "/decks/019de074-3247-765e-926d-9484eea233d7",
  "deckJsonHref": "/decks/019de074-3247-765e-926d-9484eea233d7.json",
  "deckAnchorHref": "/decks/019de074-3247-765e-926d-9484eea233d7#slide-58",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "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 10.3% and mean of 10.1% as of July 5, 2022",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3385255a-be2f-4e30-9f25-845eac7c3bbc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.5,
        "w": 0.9,
        "x": 0.05,
        "y": 0.2
      },
      "kind": "table",
      "text": "Table showing SIRE distribution projections, terminal values, and present value calculations based on varying costs of equity.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8d01fe0e-7a1e-4c11-ac25-d5971c028e2c",
      "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": "2b3e6e8c-2593-4cf1-8cfe-67e7b8ffa92d",
      "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": "eaafa01f-165b-4d58-83f3-38229b83864f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "70db492f-23ba-4d7b-9401-9100917b69b6",
      "evidence": "Table showing SIRE distribution projections, terminal values, and present value calculations based on varying costs of equity.",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 82,
      "from": 56,
      "beatId": "922ef7db-60fd-4bd4-8a45-ef55d88224a3",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The deck concludes with sensitivity analysis and additional materials, outlining the impact and next steps for the investment opportunity.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}