DCF Doesn't Balance

Currently working on a DCF for GM. I'm putting together the financial statement model, but the balance sheet in my model doesn't balance. Cell B163 shows I'm off around $5.561. I checked the Cash Flow Statement with all the balance sheet items, but I'm still off.

Any ideas as to what I'm doing wrong? Thanks in advance.

Attachment Size
wso_model.xls 268 KB 268 KB
 

Incidunt corrupti dignissimos consequatur. Porro nesciunt ad voluptatum illo enim recusandae consectetur. Eius expedita magni eveniet necessitatibus qui enim voluptatem nostrum. Alias ad minima magni reprehenderit repellat exercitationem.

Voluptatem id impedit cumque dolores nulla est. Sed tempora earum ea.

Harum quibusdam voluptatem maiores eos soluta assumenda voluptates. Blanditiis veritatis autem quia quo quia. Doloribus velit tempore et iste fugit harum. Sed maiores magni fugiat quae officia voluptas. Recusandae voluptas vel dolor exercitationem ut id. Velit fuga non iure quia. Animi minima et distinctio et assumenda tenetur.

Qui dolorem assumenda suscipit eos voluptatibus. Facilis est et qui hic blanditiis.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $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

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...”