{
  "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": 46,
  "pageCount": 55,
  "prevPage": 45,
  "nextPage": 47,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes sensitivity tables for Exit Perpetuity Growth vs WACC and Implied TEV / Terminal EBITDA Multiple.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-dc97-7092-bd42-47c5f8297ad4/46",
  "deckHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4",
  "deckJsonHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4.json",
  "deckAnchorHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4#slide-46",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.5,
        "x": 0.05,
        "y": 0.85
      },
      "kind": "other",
      "text": "Source: GCI 2020 Budget Presentation Long Range Plan. Notes 1-5 included.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ea07d2ef-36a3-4bc9-8e44-fdb8d2241265",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.25,
        "x": 0.7,
        "y": 0.65
      },
      "kind": "table",
      "text": "Sensitivity table for Implied TEV / Terminal EBITDA Multiple.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "23de6011-8e32-4315-a29c-508ffd214dcd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.25,
        "x": 0.4,
        "y": 0.65
      },
      "kind": "table",
      "text": "Sensitivity table for Exit Perpetuity Growth.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a2ab5262-d446-43e8-ac88-1942fad7a2f8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.3,
        "x": 0.05,
        "y": 0.65
      },
      "kind": "table",
      "text": "Terminal Value calculation table.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a41113b8-5bf1-46ed-804d-bc677115cca0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.9,
        "x": 0.05,
        "y": 0.18
      },
      "kind": "table",
      "text": "DCF projection table showing Revenue, EBITDA, EBIT, NOPAT, and Unlevered FCF from 2020 to Terminal year.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e2edc518-4113-4a72-92c1-77ac027f2438",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Discounted Cash Flow Valuation for GCI",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3ee4e5e9-3df8-4783-90f6-cafe910c05b5",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall / value bridge",
      "slug": "waterfall-bridge",
      "agent": null,
      "layer": "slide",
      "matchId": "dcb969e3-a327-4d46-89b6-d0584d376bfa",
      "evidence": "DCF projection table showing Revenue, EBITDA, EBIT, NOPAT, and Unlevered FCF from 2020 to Terminal year.",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "451d657a-4123-48ac-a4e0-014a603d0241",
      "evidence": "Discounted Cash Flow Valuation model structure",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}