{
  "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": 54,
  "pageCount": 55,
  "prevPage": 53,
  "nextPage": 55,
  "slideType": "peer_benchmark",
  "function": "compare_peers",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes financial data for 12 companies across two segments, with mean/median calculations and a detailed WACC build-up table.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-dc97-7092-bd42-47c5f8297ad4/54",
  "deckHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4",
  "deckJsonHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4.json",
  "deckAnchorHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4#slide-54",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.85
      },
      "kind": "other",
      "text": "Source: Company filings, Wall Street research, FactSet (8/3/20). Footnotes 1-4 detailing calculation methodology.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f1544d99-23e8-438a-8912-f8d0e2652d1d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.9,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "table",
      "text": "Peer company financial data table including Share Price, Market Equity Value, Total Debt, Pref. Stock, Total Debt and Preferred, Debt + Preferred / Capital, Adjusted Beta, and Unlevered Beta.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "313a0e1c-04cd-4882-a557-c8254cabe719",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.4,
        "x": 0.3,
        "y": 0.6
      },
      "kind": "table",
      "text": "Bottoms Up WACC calculation table showing Cost of Equity components (Risk Free Rate, Market Risk Prem, Unlevered Beta, Levered Beta, Size Premium) and final WACC.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cdeb869b-d7e6-450d-a39a-6ecf869ab347",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.3,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Skyhook WACC Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "50247b0b-c72b-43e9-a5e1-e723e97f3f67",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "c31f8148-bb58-4f52-b001-90c9ecfebf61",
      "evidence": "table/data: Peer company financial data table including Share Price, Market Equity Value, Total Debt, Pref. Stock, Total Debt and Preferred, Debt + Preferred / Capital, Adjusted Beta, and Unlevered Beta.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "WACC Analysis",
      "slug": null,
      "matchId": "7c77e4f5-516c-40bd-b781-e5cf54af8d4f",
      "evidence": "Bottoms-up WACC calculation table",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}