{
  "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": 56,
  "pageCount": 63,
  "prevPage": 55,
  "nextPage": 57,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 24,
  "notes": "The slide presents two valuation tables based on different EBITDA projections and multiple ranges.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-32f2-720a-aabe-da047dccd75e/56",
  "deckHref": "/decks/019de074-32f2-720a-aabe-da047dccd75e",
  "deckJsonHref": "/decks/019de074-32f2-720a-aabe-da047dccd75e.json",
  "deckAnchorHref": "/decks/019de074-32f2-720a-aabe-da047dccd75e#slide-56",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: SIRE Financial Projections, SIRE management. 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": "0a169a59-a18f-4cd2-8dfc-1520ca70ffa9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.18
      },
      "kind": "table",
      "text": "2023E EBITDA Attributable to SIRE: $87.7; Relevant EBITDA Multiple: 5.0x - 7.5x; Implied Enterprise Value: $438.5 - $657.7; Less: Net Debt: (59.0); Implied SIRE Equity Value: $379.5 - $598.7; SIRE LP Units: 20.2; Unit Price: $18.79 - $29.64",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7302e5e9-910d-431f-ba4b-0aa9aba6a5f1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.53
      },
      "kind": "table",
      "text": "2024E EBITDA Attributable to SIRE: $90.9; Relevant EBITDA Multiple: 4.5x - 7.0x; Implied Enterprise Value: $409.3 - $636.6; Less: Net Debt: (59.0); Implied SIRE Equity Value: $350.3 - $577.6; SIRE LP Units: 20.2; Unit Price: $17.34 - $28.60",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8437b9ec-0af6-4f0a-8b1f-ad4251a967a1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.7,
        "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": "d3a0e9c9-3597-4079-a5bc-4c20b7a7ca36",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.35,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "title",
      "text": "Peer Group Trading Analysis – Sensitivity Case",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1c161ca4-220e-4ecc-950d-0065ccc508cb",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "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
}