{
  "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": 40,
  "pageCount": 65,
  "prevPage": 39,
  "nextPage": 41,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 60,
  "notes": "Includes sensitivity analysis for DCF with specific highlighted values.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-1ee8-7619-8028-2f5330c04706/40",
  "deckHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706",
  "deckJsonHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706.json",
  "deckAnchorHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706#slide-40",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.28,
        "y": 0.895
      },
      "kind": "other",
      "text": "Note: (1) Net debt of $380.1 million... (2) Does not add back rental depreciation. Source: Company financial reports and management projections",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e2c02df6-2c31-4c81-bd57-168d25ce2a23",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.265,
        "w": 0.87,
        "x": 0.066,
        "y": 0.615
      },
      "kind": "table",
      "text": "DCF sensitivity analysis table for Enterprise Value and Implied Terminal EBITDA Multiple.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6c12210c-718f-4c7d-91d8-b8f1a1737469",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.36,
        "w": 0.87,
        "x": 0.066,
        "y": 0.22
      },
      "kind": "table",
      "text": "Trading Valuation table showing EV/EBITDA and P/E multiples and implied values.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0325f479-3621-4f0d-bf93-3ef58705218f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.028,
        "w": 0.392,
        "x": 0.304,
        "y": 0.155
      },
      "kind": "title",
      "text": "CORT Valuation Methodologies",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "78ad5d81-7ac0-4209-8d14-e27d334892ba",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "de747337-44f5-4309-a562-5d1c34d653d0",
      "evidence": "DCF sensitivity tables for WACC and Perpetuity Growth Rate",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}