{
  "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": 28,
  "pageCount": 92,
  "prevPage": 27,
  "nextPage": 29,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 75,
  "notes": "Includes DRAFT watermark and Credit Suisse branding.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-d9c6-72dc-8e57-bede36420388/28",
  "deckHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388",
  "deckJsonHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388.json",
  "deckAnchorHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388#slide-28",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.575,
        "x": 0.325,
        "y": 0.8
      },
      "kind": "annotation",
      "text": "(1) Assumes 8.0% WACC. (2) Includes NPV of NOLs. (3) Includes estimated net debt of $698.2 million including $8.3 million cash proceeds from hedge unwind and $6.0 million cash proceeds of pending sale of Caribbean radio assets as of 12/31/07 per Eagle management.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1d62690e-d397-4f44-89c4-2169214f66de",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.07,
        "x": 0.01,
        "y": 0.22
      },
      "kind": "other",
      "text": "DRAFT",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e67e57df-8c3d-4861-8e24-699929d7800b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.575,
        "x": 0.325,
        "y": 0.615
      },
      "kind": "table",
      "text": "Implied Equity Value Per Share sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "99891cd8-73ce-4258-b49a-d19ee5491958",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.575,
        "x": 0.325,
        "y": 0.185
      },
      "kind": "table",
      "text": "Implied Enterprise Value (MM) sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e95eee25-4838-450d-b3bc-2853ae1aba75",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.575,
        "x": 0.325,
        "y": 0.38
      },
      "kind": "table",
      "text": "Implied Equity Value (MM) sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ed8b1b93-5bfb-43b7-97a9-91c1a4612cd7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.85,
        "x": 0.08,
        "y": 0.07
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis – Eagle Case 1 (Cont’d.)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b7a74f64-6436-4a24-b99e-728783b9a019",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "ebaf87ad-51b6-4208-98bb-93623b21c0d8",
      "evidence": "Implied Equity Value Per Share sensitivity table, Implied Enterprise Value (MM) sensitivity table, Implied Equity Value (MM) sensitivity table",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "f1282307-abb9-41f9-bc33-6fb8d3decfff",
      "evidence": "Title explicitly states Discounted Cash Flow Analysis",
      "confidence": 1
    }
  ],
  "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
}