Does this model make sense?

I am going to take the Break into wall street modeling class. Before I start, I made a model to see where I am at right now.
Anyone mind taking a look? and Any suggestions?
It's a very basic 3 statement model with a DCF valuation.

Attachment Size
Simple 3 Statement Model.xls 46 KB 46 KB
4 Comments
 
Best Response
  • Debt isn't paid down ever
  • COGS and SG&A % should be rolling (2019 cost isnt based on 2012-2014 %s)
  • Never seen a growing growth number before - that is what the TV is for
  • Depreciation exceeds fixed assets
  • Didn't lock tax rate in FCF calc
  • should add AP / AR / Inv levels based on days
  • mid-year convention is missing 2014-2019 (doesnt get used on TV)
 

Nulla nesciunt est quaerat distinctio consequuntur debitis. Assumenda quo et illum. Itaque fugit voluptas et optio quis.

Fugit eaque sed quis illo omnis. Esse molestiae qui dolores corrupti nihil qui dicta. Earum voluptatem accusamus hic eligendi molestias.

Career Advancement Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

July 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.7%
  • BMO Capital Markets 12 97.1%

Professional Growth Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.7%
  • JPMorgan 01 97.1%

Total Avg Compensation

July 2026 Investment Banking

  • Vice President (16) $429
  • Associates (46) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (80) $150
  • Intern/Summer Analyst (73) $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
kanon's picture
kanon
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
DrApeman's picture
DrApeman
98.9
7
CompBanker's picture
CompBanker
98.9
8
dosk17's picture
dosk17
98.9
9
GameTheory's picture
GameTheory
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...”