psychologydescriptionManagement Projections · Rev!D8descriptionCIM.pdf · p.24
Model integrity · live check
| E | F | G |
| Revenue | 1,180 | 1,274 | 1,376 |
| EBITDA | 425 | 459 | 1,200 |
warningHardcoded value breaks the row EBITDA!G6
E and F are formulas; G is typed in. Suggest =G5*F6/F5 → 496.
Dismiss
Source check · data room
Tracing 142 inputs to the data room…
warningDCF Model!C12 uses 8.0% revenue growth, but the data room supports 6.0%.
check_circle141 inputs reconcile with their source documents.
Reason for this version
DCF Model!C120.08 → 0.06
Matches Management Projections · Rev!D8
check_circle Version 12 saved · audit trail updated