{
  "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": 83,
  "pageCount": 92,
  "prevPage": 82,
  "nextPage": 84,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 60,
  "notes": "Includes a large 'DRAFT' watermark on the left side.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-d9c6-72dc-8e57-bede36420388/83",
  "deckHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388",
  "deckJsonHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388.json",
  "deckAnchorHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388#slide-83",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.7,
        "x": 0.07,
        "y": 0.13
      },
      "kind": "list",
      "text": "Purchase price multiple of 11.0x 2007E Adj. EBITDA of $99.2 million, per Eagle management\nAssumes 9.0x leverage",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "88a4cc1e-2608-4ab4-b87d-33dcbbbdca77",
      "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": "cd835deb-b56a-41cd-af12-72b54d16a100",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.58,
        "x": 0.16,
        "y": 0.6
      },
      "kind": "table",
      "text": "Implied Cardinal Equity Value Per Eagle Share sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "59340058-f4a0-4c97-bb1d-3232af649b9f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.58,
        "x": 0.16,
        "y": 0.28
      },
      "kind": "table",
      "text": "Implied Cardinal Equity Value sensitivity table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a0cfca1c-99fe-4d12-850f-b1aadd47518e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.07,
        "y": 0.07
      },
      "kind": "title",
      "text": "LBO Analysis – Cardinal Case 4",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d028b0ff-781a-4d13-8c58-4307ed263ac3",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: LBO math",
      "slug": "lbo-math",
      "agent": "architect",
      "layer": "slide",
      "matchId": "9c396f66-4450-429c-b02c-e03eb31288fc",
      "evidence": "LBO Analysis – Cardinal Case 4",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "lbo-math",
      "slug": null,
      "matchId": "858a6842-3156-4326-a929-92bb21cc239e",
      "evidence": "Sensitivity analysis of IRR and exit multiples on equity value",
      "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
}