Sensitivity Table Issues

Trying to figure out how to set up data tables ahead of an upcoming interview I have. I've attached the file to see if anyone here has any ideas. I've already made sure my inputs are on the same worksheet as the data table and ensured that calculations are set to manual for data tables, but still the correct value is in the bottom right of the data table as opposed to the middle. I think the issue might be with the fact that there are circular references taking place, but how else would you create a data table that compares Purchase Price & Exit Cap with LIRR? 

Attachment Size
Template Workbook.xlsx 30.02 KB 30.02 KB
2 Comments
 

In qui dicta et non ab asperiores et. Assumenda ipsam sit veniam officia perferendis qui. Magni doloribus quo nihil quos. Ipsa nobis non voluptates maxime odit quis.

Ducimus molestiae ab quia. Doloremque minima velit nobis ipsum earum rerum. In harum laboriosam consequatur a voluptate quo odio. Non ullam nesciunt ea vero.

Autem est nihil velit optio perferendis non adipisci. Praesentium ea possimus et nisi. Quo suscipit adipisci commodi et ducimus quia.

Sed sint doloremque numquam voluptatem. Assumenda voluptatibus numquam et nostrum eos doloremque. Placeat sequi dicta iure sit nobis aut qui.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.4%
  • Morgan Stanley 08 97.8%
  • Goldman Sachs 02 97.3%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.4%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.3%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.4%
  • Goldman Sachs 01 97.8%
  • JPMorgan No 97.3%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (50) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (25) $178
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (75) $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
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
dosk17's picture
dosk17
98.9
6
CompBanker's picture
CompBanker
98.9
7
DrApeman's picture
DrApeman
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
GameTheory's picture
GameTheory
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...”