{
  "docId": "019de516-5ea7-72f9-b1d4-35ae8b15c4ce",
  "docSlug": "01b87647c109f0038c3a7291dd341d94",
  "documentTitle": "Earthstone Energy | Results Presentation Deck | 25 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": 24,
  "pageCount": 25,
  "prevPage": 23,
  "nextPage": 25,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 22,
  "notes": null,
  "elementsJson": null,
  "metadataConfidence": 0.9,
  "imagePath": null,
  "slideHref": "/slides/019de516-5ea7-72f9-b1d4-35ae8b15c4ce/24",
  "deckHref": "/decks/019de516-5ea7-72f9-b1d4-35ae8b15c4ce",
  "deckJsonHref": "/decks/019de516-5ea7-72f9-b1d4-35ae8b15c4ce.json",
  "deckAnchorHref": "/decks/019de516-5ea7-72f9-b1d4-35ae8b15c4ce#slide-24",
  "components": [
    {
      "bbox": {
        "h": 0.019,
        "w": 0.24,
        "x": 0.042,
        "y": 0.185
      },
      "kind": "paragraph",
      "text": "Provided as of 8/2/2023¹",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cbb431a5-57b7-4ae3-9501-afd80622b9b4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.056,
        "w": 0.916,
        "x": 0.042,
        "y": 0.916
      },
      "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 $100-120 million net to ESTE's retained interest.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b626a69c-3490-4e19-bb64-78748977dbd9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.424,
        "w": 0.574,
        "x": 0.042,
        "y": 0.279
      },
      "kind": "table",
      "text": "($ in millions, except share price)\nClass A Common Stock (MM)\nClass B Common Stock (MM)\nTotal Common Stock Outstanding (MM)\nStock Price (as of 7/28/23)\nMarket Capitalization\nTotal Debt\nCash\nNet Debt\nEnterprise Value\nAs of 6/30/23¹\n106.3\n34.3\n140.6\n$15.93\n$2,239.6\n$1,021.6\n($49.5)\n$972.1\n$3,211.6\nPro Forma Novo\nAs of 7/31/23²\n106.3\n34.3\n140.6\n$15.93\n$2,239.6\n$1,836.6\n($59.5)\n$1,777.1\n$4,016.6",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d75c29fb-5b16-4656-b937-6e09ea0686a4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.029,
        "w": 0.409,
        "x": 0.042,
        "y": 0.066
      },
      "kind": "title",
      "text": "Market Capitalization Table",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bad615d9-fa77-4e9d-a6c4-656ed0a59822",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "b289c331-7238-42ce-8cf7-755a7753a570",
      "evidence": "($ in millions, except share price)",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 25,
      "from": 15,
      "beatId": "e704e2db-ae6b-4cbb-b3ab-385aaa94588a",
      "arcName": "Monroe's Motivated Sequence",
      "arcSlug": "monroes-sequence",
      "beatName": "Action",
      "beatSlug": "monroes-sequence-action",
      "evidence": "The presentation concludes with an appendix and supporting data",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}