Model Won't Balance

Hey WSO,

I'm just getting started with modeling - I followed Wall Street Prep and made a model on my own of Target (all the assumptions are completely random, just did this as an exercise). For some reason, each year my balance sheet is off by 43. I've gone through every line for hours and I can't understand what I did wrong.

I probably did something extremely stupid - was wondering if anyone could help me out?

Thanks, here's the file (add the period): http://tiny [period] cc/tyrf7y

6 Comments
 

W/out looking at it, assuming that you've gone over your inputs and don't have a messed up formula somewhere, you probably omitted something. Most common mistakes would be to omit a line item from your CF or to omit something from shareholders equity (most likely forgot to deduct a dividend or tie in an OCI item).

I come from down in the valley, where mister when you're young, they bring you up to do like your daddy done
 

I think I recall when I did the same exact thing as an exercise, there was rounding in Target's initial share-based compensation amounts listed in the 10-Ks that led to amounts of SBC that caused the BS to be off by a similar amount.

Will try to track down the model and get back to you, but I would double-check the notes on the 10-Ks and see if there are discrepancies there that they note.

 

Tempore velit eos expedita exercitationem sint officia. Vero culpa exercitationem ducimus nisi. Cupiditate sed eveniet excepturi voluptas debitis labore ab voluptas. Deleniti id et deserunt qui autem esse. Totam facilis pariatur aut eum ut sed sunt.

Career Advancement Opportunities

November 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

November 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 99.0%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 13 97.4%

Professional Growth Opportunities

November 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

November 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 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

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...”