{
  "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": 36,
  "pageCount": 92,
  "prevPage": 35,
  "nextPage": 37,
  "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-bede36420388/36",
  "deckHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388",
  "deckJsonHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388.json",
  "deckAnchorHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388#slide-36",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.5,
        "x": 0.4,
        "y": 0.85
      },
      "kind": "disclaimer",
      "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 $5.0 million cash proceeds of pending sale of Caribbean radio assets as of 12/31/07 per Eagle management.",
      "attrs": null,
      "subkind": "disclaimer",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e489e43b-c33e-4def-97a9-dcfe771d2fba",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.16,
        "w": 0.58,
        "x": 0.318,
        "y": 0.4
      },
      "kind": "table",
      "text": "Implied Equity Value (MM) sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "77bbc9e3-d27c-47b7-8b7a-e2b259ea8ed8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.16,
        "w": 0.58,
        "x": 0.318,
        "y": 0.65
      },
      "kind": "table",
      "text": "Implied Equity Value Per Share sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "795b4fd8-6b7e-40d9-86cd-15e81518b4fa",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.16,
        "w": 0.58,
        "x": 0.318,
        "y": 0.15
      },
      "kind": "table",
      "text": "Implied Enterprise Value (MM) sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "94717664-c288-4ccb-975d-824940b491e5",
      "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 5 (Cont'd.)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8825de59-2447-409b-a9bd-afaee6e9652f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "1fc6ef2c-eb19-4ac7-ae94-4e807725159f",
      "evidence": "Implied Equity Value Per Share sensitivity table",
      "confidence": 0.8
    },
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "f07f66da-f3d2-4299-8a0b-33accfcd1be4",
      "evidence": "Discounted Cash Flow Analysis",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "9c3e10e9-55ad-4aef-a5cf-9782abd96929",
      "evidence": "Discounted Cash Flow Analysis title and sensitivity tables",
      "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
}