{
  "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": 47,
  "pageCount": 92,
  "prevPage": 46,
  "nextPage": 48,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 100,
  "notes": "Includes 'DRAFT' watermark and Credit Suisse branding.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-d9c6-72dc-8e57-bede36420388/47",
  "deckHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388",
  "deckJsonHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388.json",
  "deckAnchorHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388#slide-47",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.4,
        "y": 0.86
      },
      "kind": "other",
      "text": "Note: Eagle stake in Cardinal calculated based on CMP LLC Agreement provided by Eagle management. (1) Assumes 30% WACC for illustrative purposes. (2) Includes estimated net debt of $300.0 million as of 12/31/10 per Eagle management.",
      "attrs": null,
      "subkind": "annotation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "94d1bfff-e00a-4664-81a2-6030fb004f28",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.13,
        "w": 0.5,
        "x": 0.4,
        "y": 0.72
      },
      "kind": "table",
      "text": "Implied Equity Value of Cardinal Stake Per Share of Eagle sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "37311752-1ec8-4d6c-a208-0f91d604bc47",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.13,
        "w": 0.5,
        "x": 0.4,
        "y": 0.17
      },
      "kind": "table",
      "text": "Implied Enterprise Value (MM) sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "81b3bed2-e349-4603-a6a6-2c09790e1e63",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.13,
        "w": 0.5,
        "x": 0.4,
        "y": 0.54
      },
      "kind": "table",
      "text": "Implied Equity Value of Cardinal Stake (MM) sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d7c778a9-b1a4-4d17-ad37-eaae5ebed891",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.13,
        "w": 0.5,
        "x": 0.4,
        "y": 0.35
      },
      "kind": "table",
      "text": "Implied Equity Value (MM) sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f67845f4-f41e-4f4d-99ee-d11bf872014c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.07,
        "y": 0.03
      },
      "kind": "title",
      "text": "Discounted Cash Flow Analysis – Cardinal Case 2 (Cont’d.)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6428ad44-941e-4418-9d30-927d0fda0a80",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "42cc48d6-85c6-43ae-b779-cbcae0a19a8b",
      "evidence": "Discounted Cash Flow Analysis – Cardinal Case 2 (Cont'd.)",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "0ac601b3-f4ba-4ca5-a6c9-9e39b0fa0087",
      "evidence": "Slide title explicitly mentions Discounted Cash Flow Analysis and tables show sensitivity analysis of valuation metrics.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 52,
      "from": 37,
      "beatId": "b134464a-900e-42d3-8d4c-392063376209",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Business Model",
      "beatSlug": "sequoia-pitch-business-model",
      "evidence": "The document provides a detailed analysis of the financials and LBO analysis for both Eagle and Cardinal.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 52,
      "from": 37,
      "name": "Why Now",
      "slug": "15-why-now",
      "bestFor": "Sales pitches, fundraising, requesting immediate budget approval",
      "matchId": "73f90008-6b91-42aa-8d70-fd6128b42e02",
      "evidence": "The document provides a detailed analysis of the financials and LBO analysis for both Eagle and Cardinal.",
      "position": 2,
      "objective": "Why is this investment opportunity attractive now?",
      "structure": "The Context (Trends) -> The Trigger Event -> The Window of Opportunity",
      "confidence": 0.6,
      "description": "Create temporal urgency by proving that the window of opportunity is opening or closing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}