{
  "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": 60,
  "pageCount": 92,
  "prevPage": 59,
  "nextPage": 61,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 70,
  "notes": "Includes a large vertical 'DRAFT' watermark.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-d9c6-72dc-8e57-bede36420388/60",
  "deckHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388",
  "deckJsonHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388.json",
  "deckAnchorHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388#slide-60",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.45,
        "x": 0.08,
        "y": 0.16
      },
      "kind": "list",
      "text": "Assumes 9.0x leverage\nDoes not include return associated with Cardinal investment",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1885eccc-7267-4227-a507-f0ddfdf54928",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.75,
        "w": 0.06,
        "x": 0.01,
        "y": 0.22
      },
      "kind": "other",
      "text": "DRAFT",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cbf0ce3a-2f5d-482f-bdd6-5da065d8d18e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.11,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "(1) Based on fully diluted shares under the treasury stock method.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e12be17a-674e-474e-9112-d6f8d4dd1f25",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.48,
        "x": 0.112,
        "y": 0.275
      },
      "kind": "table",
      "text": "Exit in 2011 - Forward EBITDA Exit Multiple table showing IRR outcomes for purchase prices $9.00-$15.00 and multiples 9.0x-13.0x",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cd5b14a7-c457-4222-8af4-ca3742c5be62",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.48,
        "x": 0.112,
        "y": 0.66
      },
      "kind": "table",
      "text": "Implied Eagle Equity Value Per Share table showing values for target IRRs 16%-26% and multiples 9.0x-13.0x",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e10aafb3-5fc6-4795-b256-8d1b6713fc54",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.45,
        "x": 0.07,
        "y": 0.07
      },
      "kind": "title",
      "text": "LBO Analysis – Eagle Case 2",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "997e92bb-f2b1-4bf0-9b68-ddaa57b2ca9e",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "708ecd17-704c-415d-b980-96863c7801a9",
      "evidence": "Exit in 2011 - Forward EBITDA Exit Multiple table showing IRR outcomes for purchase prices $9.00-$15.00 and multiples 9.0x-13.0x",
      "confidence": 0.9
    },
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "2c826264-4899-4e14-84cc-8bc5e56a8bde",
      "evidence": "Implied Eagle Equity Value Per Share table showing values for target IRRs 16%-26% and multiples 9.0x-13.0x",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "lbo-math",
      "slug": null,
      "matchId": "21dbf55a-e72c-412d-80c4-ebe78277b503",
      "evidence": "Sensitivity analysis of IRR and Equity Value in an LBO context",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 84,
      "from": 53,
      "beatId": "cf43b58d-dccf-4d5b-b8a8-aa2a963dce48",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "The document presents various financial tables and analyses, including LBO analysis and precedent transactions.",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 84,
      "from": 53,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "bc492cfe-85bb-40da-a6ab-08c5f88480b6",
      "evidence": "The document presents various financial tables and analyses, including LBO analysis and precedent transactions.",
      "position": 3,
      "objective": "What are the consequences of not investing?",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}