Popular repositories Loading

1. Sell-side-valuation-engine Sell-side-valuation-engine Public

   Automated sell-side valuation in Python: comps, WACC, DCF, LBO and football field, exported to Excel and a pitchbook

   Jupyter Notebook

2. Merger-model-accretion-dilution Merger-model-accretion-dilution Public

   Accretion/dilution merger model in Python: sources & uses, purchase price allocation, pro forma EPS and breakeven synergies, exported to Excel.

   Jupyter Notebook

3. Three-statement-model Three-statement-model Public

   Fully linked three-statement model in Python: income statement, balance sheet and cash flow with a revolver, debt schedule and three scenarios, exported to Excel.

   Jupyter Notebook

4. Monte-Carlo-dcf-valuation Monte-Carlo-dcf-valuation Public

   Probabilistic DCF in Excel: six assumptions as distributions, 50,000 simulations, investment memo and a live browser simulator.

   HTML

5. Saas-LBO-model Saas-LBO-model Public

   Buy-side LBO of a SaaS business in Excel: three-tranche debt, cash sweep, PIK, LP/GP waterfall and scenario analysis, with investment memo.

6. Spacex-IPO-valuation Spacex-IPO-valuation Public

   SpaceX IPO case study: sum-of-the-parts of Starlink, Space and xAI, offering analysis and back-test against the $135 IPO price, in Python and Excel.

   Jupyter Notebook