{
  "docId": "019f6b8e-dc97-7092-bd42-47c5f8297ad4",
  "docSlug": "jarvis-20-ibd-presentation-2020-gci-liberty-inc-evercore-group-1",
  "documentTitle": "20 IBD presentation 2020 Gci Liberty Inc Evercore Group 1",
  "authorId": "20-ibd-presentation-2020-gci-liberty-inc-evercore-group-1",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2020-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 23,
  "pageCount": 55,
  "prevPage": 22,
  "nextPage": 24,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 16,
  "notes": "The chart uses a floating bar format to represent valuation ranges for each methodology.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-dc97-7092-bd42-47c5f8297ad4/23",
  "deckHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4",
  "deckJsonHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4.json",
  "deckAnchorHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4#slide-23",
  "components": [
    {
      "bbox": {
        "h": 0.4,
        "w": 0.75,
        "x": 0.15,
        "y": 0.18
      },
      "kind": "chart",
      "text": "Valuation ranges for Trading Analysis, Precedent Transactions, and DCF",
      "attrs": null,
      "subkind": "bar-floating",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "143cf1d3-9e8f-4693-bfee-484452ff14ba",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.5,
        "x": 0.05,
        "y": 0.85
      },
      "kind": "other",
      "text": "Source: GLB Management. Note: All valuation methodologies are pro forma for the DMH sale proceeds of $17mm.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4a66e9a4-46dc-4faf-b9e6-814aadb969e6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.9,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "subtitle",
      "text": "Valuation on a cash / debt free basis; does not include RHC FY16-FY19 receivables settlement ($ in billions)",
      "attrs": null,
      "subkind": "description",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ebdde9d1-d1be-4435-a0c6-9a5807e33d9a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.9,
        "x": 0.05,
        "y": 0.65
      },
      "kind": "table",
      "text": "Key Metrics/Assumptions and Implied TEV/2020E EBITDA for each methodology",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "416bdc11-761e-404c-8227-f222df835e81",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.3,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "GCI Valuation Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "019b29e9-33e1-47f6-8c98-bf75c9eae057",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "c851b0ef-e7d2-416e-b65d-d8dfc872de1a",
      "evidence": "Valuation ranges for Trading Analysis, Precedent Transactions, and DCF",
      "confidence": 0.7
    },
    {
      "name": "Valuation: Precedent transactions",
      "slug": "precedent-transactions",
      "agent": "architect",
      "layer": "slide",
      "matchId": "d6f26a6e-a8da-4631-9e35-ae02bbdce424",
      "evidence": "Valuation ranges for Trading Analysis, Precedent Transactions, and DCF",
      "confidence": 0.7
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "55c65564-dfad-48dc-b793-1694cc9571a3",
      "evidence": "Valuation ranges for Trading Analysis, Precedent Transactions, and DCF",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "31d9a739-6a31-4309-bf37-822082157761",
      "evidence": "Discounted Cash Flow methodology shown in chart and table",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 31,
      "from": 19,
      "beatId": "4ae6b3b4-2b82-40f3-9bfc-64a8c7c3e512",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "The deck presents a detailed financial analysis of GLIB and LBRD",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 31,
      "from": 19,
      "name": "Mece Breakdown",
      "slug": "40-mece-breakdown",
      "bestFor": "Problem structuring, ensuring completeness, strategic analysis",
      "matchId": "4f48e68d-5365-4f51-a3eb-1cbb1207866f",
      "evidence": "The deck provides a detailed financial analysis",
      "position": 1,
      "objective": "How does the financial analysis support the proposed transaction?",
      "structure": "The Whole -> Category A (distinct) -> Category B (distinct) -> Category C (distinct) -> Complete Coverage",
      "confidence": 0.7,
      "description": "Divide a complex topic into mutually exclusive, collectively exhaustive categories"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}