What? My error or Rosenbuam's guide's?

Hello monkeys,
I'm currently learning about DCF from Rosenbuam's IB guide. While duplicating a DCF model using the data provided by the book, I found that sometimes my outputs are different from the book's. I'm certain that my output is mathematically correct but against the guide that has been around for so long I'm not too sure anymore. For example, on the book, Net Working Capital=Total CA-Total CL=875.6-486.3=389.4. Shouldn't it be 389.3? there're more examples. Can anyone tell me what's going on? Thanks

 

Quis praesentium harum omnis neque autem et ut cumque. Distinctio non ipsum est impedit quo. Illo non dolorem magni eum officiis architecto. Aut quae voluptatem qui corrupti voluptatem quasi voluptatem.

Quia reprehenderit cumque temporibus aspernatur dolorem et. Quidem enim ut quis cumque velit dignissimos dicta aut. Iure sunt rerum id officia id id nostrum et.

"I do not think that there is any other quality so essential to success of any kind as the quality of perseverance. It overcomes almost everything, even nature."

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 16 97.1%

Overall Employee Satisfaction

June 2024 Investment Banking

  • Harris Williams & Co. 18 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 (21) $373
  • Associates (91) $259
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (68) $168
  • 1st Year Analyst (206) $159
  • Intern/Summer Analyst (148) $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

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Betsy Massar's picture
Betsy Massar
99.0
5
kanon's picture
kanon
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.8
10
bolo up's picture
bolo up
98.8
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...”