f Corporate Valuation Modeling: A Step-by-Step Guide | Enstruct Testing and Training

## Errata Reports

The following descrepancies and errata have been reported in earlier versions of the text. Later versions may have these issues edited out. If you discover any yourself please forward them to info@enstructcorp.com

p.48: Typo in cell D35, enter the following formula: =C46/AVERAGE(C39:C45). Should read: In cell G46, enter the following formula: =C46/AVERAGE(C39:C45)

p. 84 Model Builder 4.1, Step 10: The current text instructs readers to enter the following formulas in the corresponding cells:

E7: =’Income Statement’!E5*Vectors!E19

E8: =’Income Statement’!E5*Vectors!E20

E9: =’Income Statement’!E5*Vectors!E21

The correct entries should be

E7: =’Income Statement’!E7*Vectors!E20

E8: =’Income Statement’!E7*Vectors!E21

E9: =’Income Statement’!E7*Vectors!E22

p. 102 Model Builder 5.2, Step 4: The formula uses the named range inputs_Capex1Dep. The reader should make sure the following cells are named on the Assumptions sheet:

C17: inputs_Capex1Dep

C18: inputs_Capex2Dep

C19: inputs_Capex3Dep

C20: inputs_Capex4Dep

p. 104 Model Builder 5.2, Step 7: The book and the download access copy and paste the formula instructed in that section, which uses the single named range inputs_Capex1Dep. This should either be switched to a relative reference so that the reference changes for each Capex or each row on the Capex sheet where they are being used (13 through 16), should use inputs_Capex1Dep for row 13, inputs_Capex2Dep for row 14, etc.

p. 138 Model Builder 6.2, Step 2: The current text uses a formula in E18 on the Debt sheet that is inconsistent with the model. The correct formula that is represented in thedownload access model is:

=MAX(MIN(‘Income Statement’!E17-‘Income Statement’!E19+’Income Statement’!E25-‘Income Statement’!E28,E17),0)

p. 156 Model Builder 7.1, Step 7: The current text instructs readers to enter the following formula in the corresponding cell:

D25: =SUM(D19:D21)

The correct entry is

D25: =SUM(D22:D24)

p. 153 Model Builder 7.1, Generally Applicable: There are a few named ranges that have not been referenced in detail. Just to make sure this is clear a section on the Assumptions sheet has cells named with the following names:

C24: inputs_SuplusFundsRate

C25: inputs_CashRate

C26: inputs_MSRate

C27: inputs_STFundsRate

D24: inputs_SurplusFundsSpd

D25: inputs_CashSpd

D26: inputs_MSSpd

D27: inputs_STFundsSpd

p. 158 Model Builder 7.1, Step 13: The formula created here includes cell E39 as part of the sum. This is a blank cell in the model and while it does not have any impact, it is not necessary to include.

p.190: The free cash flow to the firm calculation is missing the intangible acquisition costs. On the DCF sheet, after row 11 a row should be inserted called Intangible Acquisition Cost. This is a cash expenditure item that reduces cash. The formula should reference the Intangible sheet where the intangible acquisition cost is calculated. The Free Cash Flow to the Firm calculation that was in row 12, which would be row 13 after inserting a row, needs to be adjusted so it includes the new reduction to FCFF.

p. 203 Model Builder 9.3, Step 2: The formula for this step should be entered in E17, not E16 as the current text instructs.

p. 203 Model Builder 9.3, Step 3: The text “Unsec. Rating” should be entered in I23, not L23 as the current text instructs.

p. 204 Model Builder 9.3, Step 6: The text instructs users to enter the following formula:

=IF(E2=”TV Year”,inputs_LTCostofD,IF(SUM(‘Balance Sheet’!D31,’Balance Sheet’!E35 )<=inputs_Precision,0,((E15*AVERAGE(‘Balance Sheet’!D31:E31)+(Debt!E16*Debt!D53)+(Debt!E26*Debt!D54)+(Debt!D36 *Debt!D55))/(SUM(Debt!D53:D55)+AVERAGE(‘Balance Sheet’!D31:E31)))*(1-E6)))

The correct formula should be:

=IF(E2=”TV Year”,inputs_LTCostofD,IF(SUM(‘Balance Sheet’!D31,’Balance Sheet’!D35 )<=inputs_Precision,0,((E15*AVERAGE(‘Balance Sheet’!D31:E31)+(Debt!E16*Debt!D53)+(Debt!E26*Debt!D54)+(Debt!E36 *Debt!D55))/(SUM(Debt!D53:D55)+AVERAGE(‘Balance Sheet’!D31:E31)))*(1-E6)))

Notice that there are TWO changes in this formula (‘Balance Sheet’!D35) and (Debt!E36)