{
  "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": 91,
  "pageCount": 92,
  "prevPage": 90,
  "nextPage": 92,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes peer group data, levering/unlevering factors, and WACC sensitivity matrices.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-d9c6-72dc-8e57-bede36420388/91",
  "deckHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388",
  "deckJsonHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388.json",
  "deckAnchorHref": "/decks/019f6b8e-d9c6-72dc-8e57-bede36420388#slide-91",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.25,
        "x": 0.65,
        "y": 0.15
      },
      "kind": "list",
      "text": "Assumptions including Marginal Tax Rate, Risk Free Rate, Equity Risk Premium, and Size Premium.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ec0aca48-92e1-4e80-949d-937855f2881c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.7,
        "w": 0.07,
        "x": 0.01,
        "y": 0.2
      },
      "kind": "other",
      "text": "DRAFT watermark",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "56f02f93-8025-45c5-84c0-c709ebf7be41",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.85,
        "x": 0.07,
        "y": 0.85
      },
      "kind": "other",
      "text": "Footnotes detailing calculation methodology for WACC, levering factors, and market data sources.",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d4306a88-e8df-43e6-8469-a93589202498",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.55,
        "x": 0.07,
        "y": 0.15
      },
      "kind": "table",
      "text": "Peer group financial data including Debt, Equity, Debt/Equity, Tax Rate, Levering Factor, and Unlevered Beta.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6427d6ba-8f6a-40ff-8863-7d467a636ee0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.85,
        "x": 0.07,
        "y": 0.45
      },
      "kind": "table",
      "text": "WACC sensitivity matrices based on varying Debt/Capital and Cost of Equity inputs.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b99036d6-b02e-4bc8-92c0-514da14cbc3a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.3,
        "x": 0.07,
        "y": 0.07
      },
      "kind": "title",
      "text": "WACC Calculation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "05b20694-febc-474c-848c-bce950272dca",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "WACC",
      "slug": null,
      "matchId": "bec88f94-9655-4d79-ba88-a57c5e569e0a",
      "evidence": "Explicitly titled WACC Calculation and contains sensitivity matrices for cost of capital.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 92,
      "from": 85,
      "beatId": "2a7ee740-5938-4fb5-aa86-7622cb36aa72",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Team",
      "beatSlug": "sequoia-pitch-team",
      "evidence": "The document concludes with appendices and a disclaimer.",
      "position": 5,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}