{
  "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": 25,
  "pageCount": 92,
  "prevPage": 24,
  "nextPage": 26,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 16,
  "notes": "Includes a DRAFT watermark.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-d9c6-72dc-8e57-bede36420388/25",
  "deckHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388",
  "deckJsonHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388.json",
  "deckAnchorHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388#slide-25",
  "components": [
    {
      "bbox": {
        "h": 0.07,
        "w": 0.73,
        "x": 0.133,
        "y": 0.645
      },
      "kind": "list",
      "text": "(1) Case 4 per Eagle management. (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) Value reflects Section 382 NOL limitation. (4) Based on basic shares outstanding per Eagle management as of 5/31/07.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f6c8bb2b-4bde-4f74-a666-0a8f74cce5af",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.73,
        "x": 0.133,
        "y": 0.265
      },
      "kind": "table",
      "text": "2007E EBITDA, Net Debt, Implied Equity Value, NPV of NOLs, Adjusted Equity Value, Diluted Shares Outstanding, Implied Equity Value per Share",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "592bdded-4fd6-4f51-9de7-80a5732762be",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.5,
        "x": 0.07,
        "y": 0.03
      },
      "kind": "title",
      "text": "Selected Precedent Transactions Analysis – Eagle Case 4",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8f09c73d-af27-4ddc-b835-86dc10080f6f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: Precedent transactions",
      "slug": "precedent-transactions",
      "agent": "architect",
      "layer": "slide",
      "matchId": "f71c72f8-f299-462d-b28f-c410bb678a08",
      "evidence": "2007E EBITDA, Net Debt, Implied Equity Value, NPV of NOLs, Adjusted Equity Value, Diluted Shares Outstanding, Implied Equity Value per Share",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "asset-value",
      "slug": null,
      "matchId": "c84054b3-aa9b-4fb4-8097-406e8d8d9786",
      "evidence": "Valuation calculation using EBITDA multiples and net debt adjustments.",
      "confidence": 0.9
    }
  ],
  "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
}