Hello all
I am a novice in the use of excel macros. I would need help to automate some easy actions such as substituting within a financial model calculation certain inputs systematically - let's say n scenarios (input scenario 1, in put scenario 2 input scenario3 n=number of scenarios) and have the model calculate them and copy and paste the calculated outputs into a recap table.
I attache below a minisheet hoping is helpful.
Thank you in advance
I am a novice in the use of excel macros. I would need help to automate some easy actions such as substituting within a financial model calculation certain inputs systematically - let's say n scenarios (input scenario 1, in put scenario 2 input scenario3 n=number of scenarios) and have the model calculate them and copy and paste the calculated outputs into a recap table.
I attache below a minisheet hoping is helpful.
Thank you in advance
Book1 | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
A | B | C | D | E | F | G | H | I | J | K | L | M | N | |||
1 | ||||||||||||||||
2 | Input model working | |||||||||||||||
3 | 15.2 | |||||||||||||||
4 | 5% | Reacp table | ||||||||||||||
5 | 12% | |||||||||||||||
6 | 5 | Input | SCENARIO 1 | SCENARIO 2 | SCENARIO 3 | |||||||||||
7 | AAA | 15.2 | 10 | 25 | 5 | |||||||||||
8 | 31/12/2024 | 01/01/2025 | 02/01/2026 | 03/01/2027 | BBB | 5% | 4% | 3% | 6% | |||||||
9 | NCF | -800 | 300 | 200 | 550 | CCC | 10% | 11% | 15% | 22% | ||||||
10 | DDD | 5 | 4 | 3 | 1 | |||||||||||
11 | Outptus generated with calcl | |||||||||||||||
12 | IRR | 27% | ||||||||||||||
13 | MOIC | 1.3 | Output | SCENARIO 1 | SCENARIO 2 | SCENARIO 3 | ||||||||||
14 | WAL | 5 | IRR | 27% | 0% | 15% | 0% | |||||||||
15 | PP | 116 | WAL | 5.0 | 5.0 | 5.0 | 5.0 | |||||||||
16 | MOIC | 5.0 | 0.0 | 0.0 | 0.0 | |||||||||||
17 | PP | |||||||||||||||
18 | ||||||||||||||||
Sheet1 |
Cell Formulas | ||
---|---|---|
Range | Formula | |
B12 | B12 | =+XIRR(C9:F9,C8:F8) |
B13 | B13 | =-SUM(D9:F9)/C9 |
J14,L16:N16,J16,N14,L14 | J14 | =+B12 |
B15 | B15 | =+XNPV(B5,C9:F9,C8:F8) |