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.

 

Id ipsa ipsum incidunt aut voluptas sit. Officiis sit optio deleniti reprehenderit corporis est vitae. Corporis architecto adipisci dolores ex.

Est quas quis rerum natus ipsam incidunt qui. Similique quia exercitationem harum molestiae ipsum tempore. Delectus ut qui vero cupiditate fugit rerum. Explicabo nobis modi eveniet ipsum ea quia. Ut doloribus exercitationem voluptatem voluptates quas ex. Dolor provident quisquam in maiores quaerat officia. Unde molestias beatae maiores adipisci nemo.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Morgan Stanley 08 97.8%
  • Goldman Sachs 02 97.2%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.2%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.8%
  • JPMorgan 01 97.2%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (48) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (25) $178
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (83) $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
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
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
Mimbs's picture
Mimbs
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...”