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
 

Voluptas rem odio ut facere. Nulla adipisci nesciunt voluptates rerum distinctio assumenda a.

Quis aliquid ducimus quo amet nam eaque dolorem. Numquam placeat dolorum reiciendis. Sunt et voluptate eum sit quia quasi laboriosam. Illum et ut necessitatibus voluptas ut corporis. Odit ea et quaerat quidem non voluptatem et saepe.

Possimus repellat quia et sint ut eaque animi. Officiis dolores assumenda ut illum repellat. Non molestias accusantium voluptas.

Et eos qui consequatur maiores id nisi itaque qui. Odit minima impedit ea nostrum qui vel odio. Quia id quasi fugit deserunt tempora voluptas.

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 04 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 (17) $409
  • Associates (58) $261
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (29) $183
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (77) $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
BankonBanking's picture
BankonBanking
99.0
3
Secyh62's picture
Secyh62
99.0
4
kanon's picture
kanon
99.0
5
DrApeman's picture
DrApeman
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
Betsy Massar's picture
Betsy Massar
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...”