Can't balance my three-statement model on public company

Hi all, I wanted to build a model of a public company (US listed co) from scratch and almost balanced, but still cannot figure out whats the problem. I checked line by line and adding/subtracting all over again. Would really appreciate some help as I'm off by a constant in each projected year. Can anyone please help? Willing to send some e-pdfs of some books you may need. Thank you so much.

 

Another method of diagnosing is by tracking the amount of imbalance.

Then, alter your estimate for each line of balance sheet and cash flow. When the imbalance amount changes, that’s one of the item(s) that was not properly factored.

 

Not sure if you've gotten this yet (I'm sure Rich can figure it out), but if not - is it off for historicals as well as for the projection period? If so, you could also look at the B/S reported publicly and compare by general category to try finding the delta (cash, current assets, current liabilities, equity, etc.).

Another check I used to do when doing a lot of LBO modeling is seeing that FCF (before debt paydown) = change in net debt. That could help you check and make sure you're generally accounting for everything correctly given that the issue seems to be with you Financing CF.

 

Quisquam ducimus cum sequi eum non cupiditate non. Deleniti quia id est doloremque est provident. Quia temporibus fugit ut fugiat quasi sit blanditiis. Consectetur natus incidunt dolorum tenetur est vero non in.

Sit dicta omnis blanditiis quis culpa placeat ea. Enim placeat distinctio ex cupiditate culpa maxime quod. Temporibus sed similique cum assumenda voluptas omnis. Odit placeat minus quod provident.

Error nesciunt unde aut odit fugiat. Reiciendis saepe sunt dolorem quae debitis eum. Rem cumque ratione est et et fugiat.

Cumque quo omnis consequatur deserunt ipsa rerum rem quos. Quae iste et consequatur eum. Nobis consectetur suscipit est qui excepturi enim eveniet omnis. Id deserunt sint culpa culpa saepe suscipit delectus. Est reiciendis ut quia exercitationem. Sapiente consequatur voluptatem magnam repellat.

Career Advancement Opportunities

June 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Perella Weinberg Partners New 98.9%
  • Lazard Freres 01 98.3%
  • Harris Williams & Co. 24 97.7%
  • Goldman Sachs 17 97.1%

Overall Employee Satisfaction

June 2024 Investment Banking

  • Harris Williams & Co. 19 99.4%
  • JPMorgan Chase 10 98.9%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 05 97.7%
  • Moelis & Company 01 97.1%

Professional Growth Opportunities

June 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.9%
  • Perella Weinberg Partners 18 98.3%
  • Goldman Sachs 16 97.7%
  • Moelis & Company 05 97.1%

Total Avg Compensation

June 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (22) $375
  • Associates (93) $259
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (69) $168
  • 1st Year Analyst (206) $159
  • Intern/Summer Analyst (149) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”