Model Won't Balance

Hey WSO,

I'm just getting started with modeling - I followed Wall Street Prep and made a model on my own of Target (all the assumptions are completely random, just did this as an exercise). For some reason, each year my balance sheet is off by 43. I've gone through every line for hours and I can't understand what I did wrong.

I probably did something extremely stupid - was wondering if anyone could help me out?

Thanks, here's the file (add the period): http://tiny [period] cc/tyrf7y

 

W/out looking at it, assuming that you've gone over your inputs and don't have a messed up formula somewhere, you probably omitted something. Most common mistakes would be to omit a line item from your CF or to omit something from shareholders equity (most likely forgot to deduct a dividend or tie in an OCI item).

I come from down in the valley, where mister when you're young, they bring you up to do like your daddy done
 

I think I recall when I did the same exact thing as an exercise, there was rounding in Target's initial share-based compensation amounts listed in the 10-Ks that led to amounts of SBC that caused the BS to be off by a similar amount.

Will try to track down the model and get back to you, but I would double-check the notes on the 10-Ks and see if there are discrepancies there that they note.

 

Harum quisquam iste sit a sequi. Laborum eveniet est aliquid minus. Corporis libero itaque repudiandae natus provident assumenda illum eos.

Facere sed vel voluptas quisquam non et officia. Eaque qui quo facilis laborum iure soluta recusandae perspiciatis. Voluptas et id ex nesciunt animi repudiandae. Harum aliquid sit ut deserunt recusandae labore in.

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 (86) $261
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (145) $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
Betsy Massar's picture
Betsy Massar
99.0
5
dosk17's picture
dosk17
98.9
6
GameTheory's picture
GameTheory
98.9
7
kanon's picture
kanon
98.9
8
CompBanker's picture
CompBanker
98.9
9
Linda Abraham's picture
Linda Abraham
98.8
10
numi's picture
numi
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...”