{
  "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": 48,
  "pageCount": 55,
  "prevPage": 47,
  "nextPage": 49,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 80,
  "notes": "Uses mid-year discounting at a 6.75% WACC; includes federal and state tax rate assumptions.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-dc97-7092-bd42-47c5f8297ad4/48",
  "deckHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4",
  "deckJsonHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4.json",
  "deckAnchorHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4#slide-48",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "other",
      "text": "Source: DCI Management. 1. Calculated as (1-federal tax rate 21%) multiplied by Alaska state tax rate 9.4%.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4d4deb41-f889-4360-a8cf-d1462161cac2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "subtitle",
      "text": "Valuation as of 6/30/20; using mid-year discounting; Assumes merger with LBRD ($ in millions)",
      "attrs": null,
      "subkind": "description",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7f9b8174-615a-428e-9c5b-df32205759c7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.9,
        "x": 0.05,
        "y": 0.18
      },
      "kind": "table",
      "text": "GLIB NOL Valuation table showing Federal and State NOL benefits, PV, and NPV calculations across years 2020E-2027E.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2204bc8c-4ead-4ad9-961e-73927f20d22e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Pro Forma GLIB NOL Valuation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d9e1be4a-6aac-484a-ad42-da7bef6f8f3f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "9312f690-9fdf-49ff-b665-8eece4eff3bf",
      "evidence": "Glib NOL Valuation table showing Federal and State NOL benefits, PV, and NPV calculations across years 2020E-2027E.",
      "confidence": 0.7
    },
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "0b74bcf5-436f-4e6f-88fa-a4ffec241556",
      "evidence": "Glib NOL Valuation table showing Federal and State NOL benefits, PV, and NPV calculations across years 2020E-2027E.",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "a3f273ed-07d0-461c-96aa-cae0dbe63098",
      "evidence": "Uses mid-year discounting and WACC to calculate NPV of tax assets.",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}