{
  "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": 69,
  "pageCount": 92,
  "prevPage": 68,
  "nextPage": 70,
  "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-bede36420388/69",
  "deckHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388",
  "deckJsonHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388.json",
  "deckAnchorHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388#slide-69",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.4,
        "x": 0.11,
        "y": 0.12
      },
      "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": "8592de5a-d048-4be0-a26c-b718ef6635e9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.7,
        "w": 0.07,
        "x": 0.01,
        "y": 0.22
      },
      "kind": "other",
      "text": "DRAFT",
      "attrs": null,
      "subkind": "annotation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1630a2f2-06f6-4d8e-8cbb-cb45fb4f345f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.11,
        "y": 0.89
      },
      "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": "f4ae1fc9-b25f-495f-a14a-81ac4f96aa74",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.55,
        "x": 0.11,
        "y": 0.65
      },
      "kind": "table",
      "text": "Implied Eagle Equity Value Per Share vs Target IRR and 2011E Forward EBITDA Exit Multiple",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7fccda2b-6de7-49d3-8baf-b6df17bc0cab",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.55,
        "x": 0.11,
        "y": 0.23
      },
      "kind": "table",
      "text": "Illustrative Purchase Price / Share vs Exit 2011 Forward EBITDA Exit Multiple IRR table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "eeca120c-59ff-4ee5-aa13-19462aae84be",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.4,
        "x": 0.07,
        "y": 0.07
      },
      "kind": "title",
      "text": "LBO Analysis – Eagle Case 5",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c08a67ef-cadd-404d-b37b-f37fb7e1ab38",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "lbo-math",
      "slug": null,
      "matchId": "cc8a1793-0bd8-4d7d-aea4-46195855a96e",
      "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
}