{
  "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": 9,
  "pageCount": 63,
  "prevPage": 8,
  "nextPage": 10,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 20,
  "notes": "The slide presents a valuation bridge and key financial metrics for a transaction involving SIRE and Sisecam Wyoming.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-32f2-720a-aabe-da047dccd75e/9",
  "deckHref": "/decks/019de074-32f2-720a-aabe-da047dccd75e",
  "deckJsonHref": "/decks/019de074-32f2-720a-aabe-da047dccd75e.json",
  "deckAnchorHref": "/decks/019de074-32f2-720a-aabe-da047dccd75e#slide-9",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.9,
        "x": 0.05,
        "y": 0.8
      },
      "kind": "disclaimer",
      "text": "Source: Partnership filings, FactSet, SIRE Financial Projections. Footnotes 1-6 detailing calculation methodology.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5e5f0206-494e-4076-be01-f50842f7d898",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.5,
        "x": 0.25,
        "y": 0.23
      },
      "kind": "table",
      "text": "SIRE Common Unit Price $25.00; SIRE Units Outstanding 20.2; Total Equity Value - SIRE $505.0; Noncontrolling Interest 485.2; Total Equity Value - Sisecam Wyoming $990.1; Plus: Net Debt 115.7; Consolidated Enterprise Value $1,105.8",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "09f80121-2524-4efc-b570-1cdc2e6d9327",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.5,
        "x": 0.25,
        "y": 0.46
      },
      "kind": "table",
      "text": "Premium to Unaffected Price 39.3%; 10-Day VWAP 44.6%; 20-Day VWAP 43.0%; 30-Day VWAP 39.9%",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1fa3bcea-aff3-4ce9-8d62-140449c76c75",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.5,
        "x": 0.25,
        "y": 0.58
      },
      "kind": "table",
      "text": "SIRE Consolidated EBITDA 2022E $152.0, 2023E 154.0, 2024E 143.5; Enterprise Value / SIRE Consolidated EBITDA 2022E 7.3x, 2023E 7.2, 2024E 7.7",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a84192f7-a71c-4c3b-b227-9c77890bc1f5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.25,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Executive Summary",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0c87ed52-abec-4fbe-9c4a-5b31592877f1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.2,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "title",
      "text": "Transaction Economics",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c28c610c-4b2c-4d3b-b199-b9636b825e78",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 9,
      "from": 1,
      "beatId": "b86b8337-13bd-4dd8-b85c-bf26b5e2e2da",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Situation & Context",
      "beatSlug": "consultants-gambit-situation-context",
      "evidence": "The deck provides an overview of SIRE's situation and organizational structure.",
      "position": 0,
      "confidence": 0.8,
      "parentBeatName": "Setup",
      "parentBeatSlug": "setup"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}