{
  "docId": "019f6b8f-1ee8-7619-8028-2f5330c04706",
  "docSlug": "jarvis-greenhill-wesco-financial-presentation-dec-2010",
  "documentTitle": "Greenhill Wesco Financial Presentation Dec 2010",
  "authorId": "greenhill-wesco-financial-presentation-dec-2010",
  "authorName": null,
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2010-12-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 39,
  "pageCount": 65,
  "prevPage": 38,
  "nextPage": 40,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 24,
  "notes": "Includes a valuation bridge table at the bottom showing the relationship between Enterprise Value, Implied Equity Value, and implied multiples.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-1ee8-7619-8028-2f5330c04706/39",
  "deckHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706",
  "deckJsonHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706.json",
  "deckAnchorHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706#slide-39",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.32,
        "x": 0.06,
        "y": 0.85
      },
      "kind": "disclaimer",
      "text": "Note: Enterprise value includes net debt of $380.1 million ($333.1 million intercompany debt + $49.3 million third-party debt - $2.4 million of cash and equivalents) Source: Company financial reports and management projections",
      "attrs": null,
      "subkind": "disclaimer",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "78c2189c-4b87-40b3-bb02-04b01d4d0992",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.55,
        "x": 0.35,
        "y": 0.8
      },
      "kind": "table",
      "text": "Enterprise Value, Implied Equity Value, Implied 2011 EV/Revenue, Implied 2011 EV/EBITDA",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fb9ad381-eb79-4b36-9cda-2b57f74ccbf4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.65,
        "x": 0.22,
        "y": 0.22
      },
      "kind": "table",
      "text": "Valuation Methodology and Enterprise Value ranges for Trading Valuation and DCF",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "552946c4-277c-440a-8152-c381b01af0e7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.42,
        "x": 0.29,
        "y": 0.15
      },
      "kind": "title",
      "text": "CORT Valuation Summary",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "691c01c4-5e2b-40fd-9200-0b88070593bf",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "asset-value",
      "slug": null,
      "matchId": "589adc84-735a-4ae3-a1f4-b3b958226d7a",
      "evidence": "Valuation summary using trading multiples and DCF",
      "confidence": 0.9
    },
    {
      "name": "dcf",
      "slug": null,
      "matchId": "0649f2d7-a4b5-4e19-8056-4149b5dce9f2",
      "evidence": "DCF methodology listed as a valuation approach",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}