Valuation models

Each model is a fully-linked, three-statement Excel template - integrated income statement, balance sheet and cash flow with supporting debt, depreciation and working-capital schedules, feeding a DCF (CAPM WACC build, Gordon and exit-multiple terminal value), a trading-comps tab, and two-way sensitivity tables. Inputs are blue, formulas black, links green; an audit row checks that the balance sheet balances and cash ties out. Grouped by market below.