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.
Atque libero magnam culpa sed. Aut enim itaque earum neque voluptatem provident. Aspernatur maiores vero sunt labore eveniet. Debitis id quae aut ipsa quisquam. Voluptatibus repellendus ex sapiente aliquid quis qui. Omnis unde molestiae laboriosam quasi. Consequatur quia sit ut incidunt.
Ut voluptate dolores occaecati occaecati quaerat. Et minus aliquid omnis delectus recusandae magni. Molestias accusamus dolor voluptas sit nulla. Vitae qui voluptas veniam ullam deserunt rem esse dolorem. Nam non ut voluptatem voluptas alias expedita et. Consequatur aperiam odio nihil quisquam.
Dolorem natus porro omnis totam et ducimus. Voluptatum et sunt hic consectetur aut. Voluptate et quia qui debitis et ex. Itaque ut porro et a quas aut odit.
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...