{
  "docId": "019f6b8e-d9c6-72dc-8e57-bede36420388",
  "docSlug": "jarvis-13-ibd-presentation-2007-cumulus-media-inc-credit-suisse-1",
  "documentTitle": "13 IBD presentation 2007 Cumulus Media Inc Credit Suisse 1",
  "authorId": "13-ibd-presentation-2007-cumulus-media-inc-credit-suisse-1",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2007-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 21,
  "pageCount": 92,
  "prevPage": 20,
  "nextPage": 22,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 24,
  "notes": "Includes a large vertical 'DRAFT' watermark.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-d9c6-72dc-8e57-bede36420388/21",
  "deckHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388",
  "deckJsonHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388.json",
  "deckAnchorHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388#slide-21",
  "components": [
    {
      "bbox": {
        "h": 0.6,
        "w": 0.07,
        "x": 0.01,
        "y": 0.2
      },
      "kind": "other",
      "text": "DRAFT",
      "attrs": null,
      "subkind": "annotation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3fca594d-d667-4482-97d6-e687b5864907",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.25,
        "x": 0.07,
        "y": 0.01
      },
      "kind": "other",
      "text": "PRELIMINARY AND CONFIDENTIAL",
      "attrs": null,
      "subkind": "annotation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "98abfac1-22fe-4717-a047-8e0f5447e893",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.75,
        "x": 0.13,
        "y": 0.65
      },
      "kind": "other",
      "text": "(1) Case 5 per Eagle management and Special Committee. (2) Actual net debt balance at 12/31/07 including $8.3 million cash proceeds from hedge unwind and $6.0 million cash proceeds of pending sale of Caribbean radio assets per Eagle management. (3) Based on basic shares outstanding per Eagle management as of 5/31/07.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f657e307-f05e-4d04-9162-f6e9bad7c504",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.75,
        "x": 0.13,
        "y": 0.25
      },
      "kind": "table",
      "text": "Valuation table showing EBITDA multiples, Enterprise Value, Net Debt, Implied Equity Value, and Implied Equity Value per Share.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6249161c-4bab-43a3-bb3c-9d43f3ff6c7b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.07,
        "y": 0.07
      },
      "kind": "title",
      "text": "Selected Company Analysis – Eagle Case 5",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8ffcf842-8deb-4891-b577-cc3e67c1dbb1",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "6a341f8f-cd75-4bcf-99db-42ad0133a5b5",
      "evidence": "Valuation table showing EBITDA multiples, Enterprise Value, Net Debt, Implied Equity Value, and Implied Equity Value per Share.",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "921275fa-8cb7-46d5-8ecd-4795723c83a4",
      "evidence": "Valuation based on EBITDA multiples and net debt adjustment",
      "confidence": 0.8
    }
  ],
  "arcBeats": [
    {
      "to": 36,
      "from": 17,
      "beatId": "3a737973-e3ed-4255-a8ce-151eb3c5d31f",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Solution",
      "beatSlug": "sequoia-pitch-solution",
      "evidence": "The document presents various financial analyses, including discounted cash flow and LBO analyses.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [
    {
      "to": 36,
      "from": 17,
      "name": "Iceberg",
      "slug": "10-iceberg",
      "bestFor": "Consulting, complex problem solving, organizational change",
      "matchId": "ee25b5d4-7096-41cc-b621-2de79444aa8f",
      "evidence": "The document presents various financial analyses, including discounted cash flow and LBO analyses.",
      "position": 1,
      "objective": "What are the underlying drivers of the financial performance?",
      "structure": "The Symptom (Visible) -> The System (Hidden) -> The Root Cause",
      "confidence": 0.7,
      "description": "Reveal that the visible problem is merely a symptom of a deeper root cause"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}