PE - Prep Pack - Balance sheet check
Hello Everyone
This is my first post on WSO so here come two lines about myself. I am a business engineering student. I did my bachelor and master in Europe and I'm now studying at a top tier European university (think LBS/LSE/HEC). I've done internships in audit, PE and IB most recently. As I wanted to take my chances with PE recruiting, I decided to purchase the WSO prep pack which has tremendously helped me get my modelling right.
I have managed to complete the first full lbo model and my balance sheet did balance BUT when I compared it to the example answer I saw that the WSO check was off by 99 each year. So I went through the whole model again to realize that in the example answer, LFCF for debt repayment of year 1 is actually hardcoded as (100) whereas I simply added the proceeds from stock issuance to the LFCF.
I don’t understand why one would purposefully input the LFCF for debt repayments (cell E202). Am I wrong? If yes, could someone please explain the reasoning to me?
Cheers
Falistor
Hi Falistor: If you copy the formula in the cell to the left of the hard coded 100 the model should balance. I believe the 100 was inadvertently left in the cell when stress testing the formulas for the revolver debt.
To the right of the hard code I mean.
Ut minima architecto error. Aliquam dolorem quam voluptatibus optio adipisci nihil sit.
Et omnis eaque ut ex ut. Nam at perspiciatis odio modi ex commodi rerum. Sit rerum deleniti blanditiis corporis aut sunt praesentium aut.
Fuga ipsam molestiae aut aut. Et esse rerum omnis aut animi.
Voluptates quos et et quia quod rerum. Maxime explicabo rerum consequatur quos porro et. Consequatur sequi quaerat laudantium quia qui illo sunt.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...