DCF sanity check SAMPLE on a tiny fictional 5-year model.
Rebuild WACC as safe rate + beta x market premium with cited inputs.
Trace one off-by-one timing slip to its cells and fix it.
Re-run the sensitivity grid across WACC and long-run growth.
List every issue by cell; all figures fictional (sample).
Oxaide • UEN 201806463W • Research, not advice • REF SAMPLE-dcf-audit
