{
  "docId": "019de074-32f2-720a-aabe-da047dccd75e",
  "docSlug": "fd0245175d846adbbff36802f1a44550",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 63 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": 55,
  "pageCount": 63,
  "prevPage": 54,
  "nextPage": 56,
  "slideType": "sensitivity_analysis",
  "function": "quantify_impact",
  "density": "balanced",
  "nDataPoints": 150,
  "notes": "Includes a detailed DCF table and two sensitivity tables for WACC vs. Exit Multiple and WACC vs. Perpetuity Growth Rate.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-32f2-720a-aabe-da047dccd75e/55",
  "deckHref": "/decks/019de074-32f2-720a-aabe-da047dccd75e",
  "deckJsonHref": "/decks/019de074-32f2-720a-aabe-da047dccd75e.json",
  "deckAnchorHref": "/decks/019de074-32f2-720a-aabe-da047dccd75e#slide-55",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.9,
        "x": 0.05,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "Source: SIRE Financial Projections. 1. 51% of Sisecam Wyoming EBITDA less $4.0 million SIRE G&A. 2. 2023E tax DD&A assumptions. 3. Assumes unitholder tax rate. 4. Includes 2.0% general partner interest.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4846e2d7-4a86-4efa-91e8-c448ef10a878",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.22,
        "w": 0.9,
        "x": 0.05,
        "y": 0.68
      },
      "kind": "table",
      "text": "Unit Price Sensitivity Analysis tables for WACC vs Exit Multiple and WACC vs Perpetuity Growth Rate.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "17eb2286-a840-4287-91ee-9a732ac981d4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.18
      },
      "kind": "table",
      "text": "Discounted Cash Flow Analysis table showing projections from 2023E to 2028E and terminal value calculations.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3c03ddc7-0604-4b33-889f-130622ac00ea",
      "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": "508366e4-5d6a-4cbd-953c-950a2a45b5ca",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "7af56de2-be1f-4ad2-8c13-65ba8db383e6",
      "evidence": "The slide explicitly presents a sensitivity analysis of unit price against WACC, exit multiples, and perpetuity growth rates.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 58,
      "from": 36,
      "beatId": "830f3618-bcb9-4d64-a927-103a291bceaa",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The deck presents a preliminary valuation of SIRE common units and sensitivity case assumptions.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}