1 min readfrom Microsoft Excel | Help & Support with your Formula, Macro, and VBA problems | A Reddit Community

Mirrored Values in Data Table

I'm trying to do a sensitivity table which changes the value of the share price based on changes in the WACC and growth rate but have been getting duplicate/mirrored? values.

Not sure if formula text is enough for anyone to get the picture, but feel free to ask for more details. Also the 10.06% on the left side of the data table is linked to the WACC input in blue, and the 2.00% at the top of the table is linked to the growth rate in blue.

And of course the cell on the top left is linked to my equity value/share.

Thanks in advance!

https://preview.redd.it/thr191v6vihg1.png?width=1340&format=png&auto=webp&s=2c415a134ba45fa92ae7e08bcdd0c90dfc6cfd2d

submitted by /u/sw33terman
[link] [comments]

Want to read more?

Check out the full article on the original site

View original article