ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
4
5
6
7
ApolloModel by Sacra
8
9
10
Don't request access to this Sheet: to make changes, go to "File" → "Make a copy"
11
12
Disclaimers
13
14
This is a working model provided to you, based on the understanding that you are aware of its limitations.
15
This model is for informational purposes only. This is not investment advice.
16
We cannot assure you that any data contained in this model will prove to be accurate.
17
The output should not be relied upon to make an investment decision.
18
19
Note
20
21
Users of the model are welcome to adjust key assumptions according to your understanding of the business.
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100