{
  "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": 79,
  "pageCount": 82,
  "prevPage": 78,
  "nextPage": 80,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 120,
  "notes": "Includes detailed DCF build-up from EBITDA to Implied SIRE LP Unit Value.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-3247-765e-926d-9484eea233d7/79",
  "deckHref": "/decks/019de074-3247-765e-926d-9484eea233d7",
  "deckJsonHref": "/decks/019de074-3247-765e-926d-9484eea233d7.json",
  "deckAnchorHref": "/decks/019de074-3247-765e-926d-9484eea233d7#slide-79",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.9,
        "x": 0.05,
        "y": 0.89
      },
      "kind": "source-note",
      "text": "Source: SIRE Financial Projections. Footnotes 1-4.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f8aafd74-f383-4964-a825-a808b33f627e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.9,
        "x": 0.05,
        "y": 0.67
      },
      "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": "c5b3495b-9e68-4866-b42a-7a2f630c2f7a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.18
      },
      "kind": "table",
      "text": "DCF build-up table showing projections from 2023E to 2028E and terminal value calculations.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8006c51b-c934-414c-a1ee-0c5b8296eaa4",
      "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": "95cf1128-6310-496b-9274-dbebc600d37d",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "130029e5-12c3-4787-a82f-1943aa54c18d",
      "evidence": "DCF build-up table showing projections from 2023E to 2028E and terminal value calculations.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "Discounted Cash Flow",
      "slug": null,
      "matchId": "66d433e4-e94b-4ca7-ae62-2ef70d25a51e",
      "evidence": "DCF analysis table structure",
      "confidence": 1
    },
    {
      "name": "Sensitivity Analysis",
      "slug": null,
      "matchId": "bff43774-0be8-45e3-9c7f-6ccb0db5b3da",
      "evidence": "Unit Price Sensitivity Analysis tables",
      "confidence": 1
    }
  ],
  "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
}