This is my first completed acquisition model ever. Can anybody review this please?

Hi all,

This is my first completed acquisition model ever. I am still in the beginning stages of learning acquisitions. Can anybody review this model and let me know if you see any obvious errors? Would also appreciate any other pointers, helpful tips/advice!

I used the Prudential case study that is very popular here in WSO. I completed Section 1-questions 1, 2 and 3. I was not able to do question 4. I know we have to use goal seek, but I wasnt sure about the inputs in "set cell", "by changing cell" and "to value"

Last q- as I am more interested in the debt side of things, besides these basic cash flow principles, what are the things a lender will want an entry level analyst to know?- I know how to calculate debt yield, dscr, anything else that I should be practicing?

Thank you so much!!

Attachment Size
prudential_model_practice.xls 43.5 KB 43.5 KB
prudential_case_study.pdf 778.57 KB 778.57 KB
5 Comments
 

move the inputs to span across the top not on the side. also merge and center your annual cash flow title or just take it out. specific years not really needed (2017,2018 etc...). also show formula for sale price. simple things make a big diff when someone is looking at the model.

 
Best Response

I would include what everyone else has already said. I didn't read the pdf, I only read the excel

That said income>expenses>NOI>CapEx>Debt>NCF(Net Cash Flow). Only small operators can not capitalize and include capex above the NOI line like a repair and maintenance line item.

You are missing growth rate on income and expenses. Line Item*(1+Growth Rate)^('Year' Row-1). For year row, you should have years labeled 1,2,3,4,5, etc. so for the first year it should read income#(1+3%)^(1-1). Sure anything raised to 0 is itself, but you can just copy down the row.

 

Sed debitis eaque repellendus corporis. Id dolores dolor voluptatem iure commodi perspiciatis. Reprehenderit id autem sint alias. Quis dolorem consequatur nisi. Rem eius nobis est mollitia. Deleniti ut commodi harum fugit aut libero id aut. Magnam velit nihil libero vero.

Provident pariatur distinctio explicabo aut eius nisi a. Sunt aut sequi cum sed. Ut eum et quos architecto. Reprehenderit nam distinctio ut et amet. Non est omnis et asperiores nemo dolorem non consequuntur.

Aut amet nulla consectetur reprehenderit eos ab. Est aut numquam qui numquam recusandae. Sed quia eius possimus non quo.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 05 98.3%
  • JPMorgan No 97.7%
  • Goldman Sachs 02 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (44) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (79) $150
  • Intern/Summer Analyst (73) $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
GameTheory's picture
GameTheory
98.9
8
DrApeman's picture
DrApeman
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
Linda Abraham's picture
Linda Abraham
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...”