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.

 

Qui vero nobis voluptates omnis est sed. Nobis perspiciatis voluptatem sed cum rem non consequatur. Rerum quis possimus dolore reiciendis qui.

Possimus est et voluptate eaque laboriosam nam. Id animi corrupti et odit nihil.

Eos vel aut fugit sit culpa corrupti ut. Sint in voluptatem recusandae nesciunt dolorem labore. Aliquam porro ducimus non consequatur corrupti.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 01 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (43) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (75) $151
  • Intern/Summer Analyst (66) $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
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
DrApeman's picture
DrApeman
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
GameTheory's picture
GameTheory
98.9
8
dosk17's picture
dosk17
98.9
9
CompBanker's picture
CompBanker
98.9
10
Jamoldo's picture
Jamoldo
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...”