DCF Doesn't Balance

Currently working on a DCF for GM. I'm putting together the financial statement model, but the balance sheet in my model doesn't balance. Cell B163 shows I'm off around $5.561. I checked the Cash Flow Statement with all the balance sheet items, but I'm still off.

Any ideas as to what I'm doing wrong? Thanks in advance.

Attachment Size
wso_model.xls 268 KB 268 KB
3 Comments
 

Saepe vero velit maxime libero et reprehenderit aspernatur et. Atque excepturi maxime et modi veritatis aut expedita.

Et est quod nihil perspiciatis perferendis. Ex distinctio nesciunt reiciendis totam. A quas soluta velit alias omnis aliquid atque optio. Qui similique nobis dignissimos eos deserunt sed. Eum voluptatibus consequatur necessitatibus provident sapiente. Eum aspernatur molestiae dicta quae. Quas enim provident debitis culpa ea voluptate ea et.

Career Advancement Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

October 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 98.9%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 12 97.4%

Professional Growth Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

October 2026 Investment Banking

  • Vice President (16) $429
  • Associates (56) $261
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $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
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
GameTheory's picture
GameTheory
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
DrApeman's picture
DrApeman
98.9
8
dosk17's picture
dosk17
98.9
9
CompBanker's picture
CompBanker
98.9
10
Linda Abraham's picture
Linda Abraham
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...”