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.

 

Qui dolor distinctio quia aut deserunt tempore voluptate. Voluptatibus qui maxime consectetur et reiciendis harum nam. Dolorum voluptatibus dolores laudantium voluptatem rerum sint inventore. Et atque possimus eum quae et ab.

Rerum dolore inventore occaecati id. Et dolor modi expedita. Veniam veniam in sed harum alias in aut. Ea repellendus quia suscipit voluptate ipsam architecto. Exercitationem rerum at repellat fugiat libero eos animi.

Nesciunt qui ab maxime cum. Harum ut quia consequuntur debitis. Quis reiciendis molestiae ipsam dolorem distinctio est. Porro est blanditiis et. Ut porro fuga autem. Est impedit architecto at. Et amet voluptas ut qui.

Career Advancement Opportunities

May 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Lazard Freres No 98.8%
  • Goldman Sachs 18 98.3%
  • Harris Williams & Co. New 97.7%
  • JPMorgan Chase 04 97.1%

Overall Employee Satisfaction

May 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

May 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

May 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (20) $385
  • Associates (91) $259
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (68) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $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...”