Financial modeling · Chicago, IL

I will do
your DCF.

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.

View models → Request a model →
3
Companies modeled
5yr
Projection horizon
10-K
Primary source
WACC
Discount methodology

Financial models

3 models
PEP · Nasdaq
PepsiCo, Inc.

Full-package model built on PepsiCo's 10-K. Includes a 5-year DCF with WACC-derived discount rate, trading comps across beverage and snack peers, and transaction comps from recent consumer staples M&A.

DCF Trading comps Transaction comps Consumer staples S&P 500
Download Excel ↓
Implied share price
$163.40
vs. $172.00 market−5.0%
LBO Exercise
Coming soon

A leveraged buyout on a mid-cap industrials target. 5-year hold, senior + subordinated debt stack, IRR and MoM sensitivity tables.

LBO Industrials In progress
Live model · Beta
Interactive DCF

Adjust WACC, terminal growth rate, and revenue assumptions in real time and watch the valuation update instantly.

DCF Interactive Coming soon

Want a model
on your company?

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.

Public companies only (need 10-K or 20-F)
U.S. or international equities welcome
Turnaround typically 1–2 weeks
Free — this is practice, not consulting
Request received — I’ll follow up at your email once the model is underway. Usually within a few days.

Built to learn.
Shown to prove it.

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
School
University of Chicago — B.A. Economics & Computer Science, 2026
Experience
Greenridge Capital Partners — Senior Analyst
Recruiting for
Investment banking, summer 2027
Tools
Excel, Capital IQ, Bloomberg