Model in a wheelchair (attached)

I'm attempting to learn this on my own, so I put together an XOM valuation to help me speak intelligently in an interview this week. Some problems I know I have here:

Balance sheet not balancing - possibly a seriously bad cash flow statement issue
Debt schedule - I took maturities from the 10-K and made issuance assumptions just to get the model going
Cash flow statement - this data came from CapIQ, so I'm not sure what I need to include in the "change in other net operating assets"

I'm sure there are other abominations in this thing- it's my first one. Any assistance would be much appreciated.

Attachment	Size
xom_model.xls 368 KB	368 KB

5,964 WSO Academy Investment Banking Session Reviews: 4.82/5

Class of '23 Dec 2026 Cohort

5.00/5

Investment Banking Full Resume Review

“Wilson was very helpful in my resume review. He asked clarifying questions to help me highlight the key aspects of my resume. Following the review, I feel confident that my updated resume accurately reflects my my professional work experience. I also appreciated how quick he was to respond to my enquires. His responses were supportive and ensured that my resume reflected key points that are relevant for my experience. I would definitely want to work with Wilson again in the future as this was a great experience for me.”

Haagse Hogeschool

Class of '28 Nov 2026 Cohort

4.70/5

Investment Banking Career Roadmap (optional)

“I recently had my first roadmap meeting with a mentor from WSO Academy, and it was truly a pleasure. We had such an open, genuine, and insightful conversation. What I appreciated most was how closely his background, career path, and long-term vision aligned with my own ambitions. It was almost as if we shared the same goals and outlook on the future, which made the conversation even more valuable. We discussed a wide range of topics, including starting my career in an analyst role in the APAC region, potential pathways into private equity, and how to eventually transition into the U.S. market. We also talked about opportunities in the Middle East and Europe, the importance of building and maintaining a strong professional network, and even the possibility of starting my own company in the long term. He shared valuable advice on the next steps I should take and how to approach my career strategically. What made the meeting particularly special was how approachable, supportive, and genuinely interested he was in my ambitions. Since I’m currently completing my internship in Singapore and he will also be visiting Singapore soon, we’re planning to meet for a coffee chat, which I’m really looking forward to. Overall, I’m extremely grateful for this experience. It was a genuinely inspiring, helpful, and insightful conversation that made me even more confident about my decision to join WSO Academy. I feel fortunate to have connected with a mentor whose experience and vision align so closely with the career path I hope to pursue.”

See All 11,101 WSO Academy Reviews

1 Comments

WSO Monkey Bot

O

8y

Consectetur eos eveniet sit aperiam iure. Ab non iure recusandae quas error hic nemo iste. Adipisci rerum et omnis ipsam quae voluptas eveniet. Qui voluptatem assumenda autem omnis sunt.

Cupiditate non animi voluptas saepe delectus. Deserunt sunt perferendis ut corporis sed sed consequatur. Suscipit earum nihil odio similique.

+136	UBS Catastrophic Q1-Q3 26, M&A -17%, Outside Top 10 in Americas, EMEA & APAC	37	14h
+55	PWP acquisition by Piper cancelled	17	5h
+34	New analyst: how are you thinking about learning to model when AI is getting this good?	6	6d
+29	UBS IB #24 in US M&A in 2026	10	5d
+29	Evercore poaches Baird DC Defense Team	16	7h
+25	Houston banking Gods ?	16	1d
+21	Best Houston Banks for Culture in 2026	11	17h
+19	How to Exit a Sweatshop	4	5d
+18	Normal for lateral process to go +2 months?	4	14h
+17	Internal lateral from coverage to M&A (focused on coverage)	2	14h

1	redever	99.2
2	BankonBanking	99.0
3	kanon	99.0
4	Secyh62	99.0
5	Betsy Massar	98.9
6	CompBanker	98.9
7	GameTheory	98.9
8	dosk17	98.9
9	DrApeman	98.9
10	Mimbs	98.8

Elite Career Bootcamp. Top Job Offer Guaranteed.

Elite Career Bootcamp. Top Job Offer Guaranteed.

Model in a wheelchair (attached)

Score Breakdown

Feedback

Score Breakdown

Feedback

Elite Career Bootcamp. Top Job Offer Guaranteed.

Elite Career Bootcamp. Top Job Offer Guaranteed.

Model in a wheelchair (attached)

See All Comments - 100% Free

Trending Content - Investment Banking Forum