{
  "docId": "019de516-5e25-72cf-957b-fedc96b86111",
  "docSlug": "abb3cbf69ccd88c0c83bc1e46470991b",
  "documentTitle": "Earthstone Energy | Investor Conference Presentation Deck | 32 slides",
  "authorId": "earthstone-energy",
  "authorName": "Earthstone Energy",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investor_relations",
  "sourceTypeLabel": "Investor relations",
  "presentationDate": "2023-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 31,
  "pageCount": 32,
  "prevPage": 30,
  "nextPage": 32,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 20,
  "notes": null,
  "elementsJson": null,
  "metadataConfidence": 0.9,
  "imagePath": null,
  "slideHref": "/slides/019de516-5e25-72cf-957b-fedc96b86111/31",
  "deckHref": "/decks/019de516-5e25-72cf-957b-fedc96b86111",
  "deckJsonHref": "/decks/019de516-5e25-72cf-957b-fedc96b86111.json",
  "deckAnchorHref": "/decks/019de516-5e25-72cf-957b-fedc96b86111#slide-31",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.24,
        "x": 0.04,
        "y": 0.18
      },
      "kind": "paragraph",
      "text": "Provided as of 8/2/2023¹",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f62b601a-0da1-4122-bc9a-320a653b2864",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.95,
        "x": 0.04,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "1. Based on current shares outstanding (as of 7/25/23).\n2. Based on current shares outstanding (as of 7/25/23) and ESTE estimated net debt at 7/31/23, as adjusted for the expected 8/15/23 closing of Novo, including the midpoint of ESTE management estimated Novo Acquisition purchase price adjustment of a reduction of $100-120 million net to ESTE's retained interest.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0d8011ad-97ed-4591-aae9-4521d7bbf7f6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.43,
        "w": 0.57,
        "x": 0.04,
        "y": 0.27
      },
      "kind": "table",
      "text": "($ in millions, except share price)\nClass A Common Stock (MM)\nClass B Common Stock (MM)\nTotal Common Stock Outstanding (MM)\nStock Price (as of 8/10/23)\nMarket Capitalization\nTotal Debt\nCash\nNet Debt\nEnterprise Value\nAs of 6/30/23¹\n106.3\n34.3\n140.6\n$15.85\n$2,228.3\n$1,021.6\n($49.5)\n$972.1\n$3,200.4\nPro Forma Novo\nAs of 7/31/23²\n106.3\n34.3\n140.6\n$15.85\n$2,228.3\n$1,836.6\n($59.5)\n$1,777.1\n$4,005.4",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d5171300-dbed-4466-9a40-3b63bf7ceb81",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.44,
        "x": 0.04,
        "y": 0.06
      },
      "kind": "title",
      "text": "Market Capitalization Table",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d17beb20-37ef-48de-869b-de28228d5c50",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}