A portfolio of financial models — DCFs, trading comps, transaction comps, and LBOs — built from scratch on public filings. Want one done on a specific company? Ask below.
Transaction comps on HubSpot using LTM financials. 7-deal peer set spanning SaaS acquisitions (Zendesk, Qualtrics, Marketo, Slack, Tableau, Dayforce, Medallia), TEV/Revenue and TEV/Gross Profit multiples, with implied share price range across 25th–75th percentile.
Download Excel ↓Trading comps on The Trade Desk using FY2025 financials. 5-company peer set (DV, MGNI, PUBM, CRTO, APP), LTM multiples across EV/Revenue, EV/Gross Profit, EV/EBITDA, P/FCF, and P/E, with implied share price range and football field chart.
LBO model on Dollar General using FY2025 financials. 5-year hold, 4.5x Debt/EBITDA entry leverage, 8.5% interest rate, cash sweep mechanics, and IRR/MOIC sensitivity tables across exit multiples and acquisition premiums.
DCF built on PepsiCo's FY2025 10-K. 5-year projection with WACC-derived discount rate, exit multiple terminal value, and sensitivity analysis on implied share price.
Drop a ticker and some context. I’ll build a DCF, comps set, or LBO — from scratch, using public filings — and post it to the site.
This site is a live record of financial models I build while studying for investment banking and buy-side roles. Every model starts from a public filing and is built from scratch in Excel — no templates.
troy@iwilldoyourdcf.com