Version Compare
47 cells changed across 3 sheets between v7 and v8
Cells Modified
32
Cells Added
11
Cells Removed
4
Sheets Affected
3
Sheet: LBO
23 changes
v7 — James Liu
v8 — Emily Rodriguez
B4
Entry Multiple
10.0x
B5
Exit Multiple
11.0x
B6
Leverage
5.5x
B8
Revenue Growth Y1
11.8%
B9
Revenue Growth Y2
10.5%
B12
Mgmt Rollover %
15%
F22
Interest Expense
=G22*B18
B4
Entry Multiple
10.0x
B5
Exit Multiple
12.0x
B6
Leverage
5.5x
B8
Revenue Growth Y1
12.2%
B9
Revenue Growth Y2
11.0%
B12
Mgmt Rollover %
20%
F22
Interest Expense
=IF(G22,G22*B18,0)
ModelOS AI Summary
Emily updated the exit multiple from 11.0x to 12.0x and revised revenue growth assumptions upward (Y1: 11.8%→12.2%, Y2: 10.5%→11.0%). Management rollover was increased from 15% to 20%. She also added a conditional check to the interest expense formula in F22 to prevent circular reference errors. Note: The F22 change may have introduced a new circular reference — see QC report for details.