| ← Back to Cover | ||||
| ERROR CHECKS & MODEL VALIDATION | ||||
| All checks should show PASS for a valid model | ||||
| Check Description | Result | Value | Details | |
| BALANCE SHEET CHECKS | ||||
| Historical BS Balance (FY2023A) | PASS | 0.0 | Assets - Liabilities & Equity = 0 | |
| Historical BS Balance (FY2024A) | PASS | 0.0 | ||
| Historical BS Balance (FY2025A) | PASS | 0.0 | ||
| Projected BS Balance (FY2026E) | PASS | 0.0 | ||
| Projected BS Balance (FY2027E) | PASS | 0.0 | ||
| Projected BS Balance (FY2028E) | PASS | 0.0 | ||
| Projected BS Balance (FY2029E) | PASS | 0.0 | ||
| Projected BS Balance (FY2030E) | PASS | 0.0 | ||
| WACC & VALUATION CHECKS | ||||
| WACC > Terminal Growth | PASS | 8.54% | WACC must exceed g for valid TV | |
| WACC in Reasonable Range (5%-20%) | PASS | 11.04% | ||
| TV < 85% of Total EV | PASS | 76.1% | TV > 85% indicates high uncertainty | |
| Positive Implied Share Price | PASS | $51.49 | ||
| CREDIT METRIC CHECKS | ||||
| Debt/EBITDA < 5.0x (FY2026E) | PASS | 1.0x | ||
| Interest Coverage > 2.0x (FY2026E) | PASS | 19.2x | ||
| Positive Net Income All Projected Years | PASS | 702.9 | ||
| OVERALL STATUS | ||||
| Model Status | ALL PASS | PASS: 15 / FAIL: 0 / WARN: 0 | ||