Provenance

Welcome back

Fewer version emails, and models people actually trust.

By signing in, you agree to our Terms of Service and Privacy Policy. For security and compliance, visit our Trust Center.

Provenance

What changed between these two files?

Drop in a before and an after — or pick versions Provenance already has — to see the cells that changed, what recalculated downstream, and ask anything about the difference.

Project MeridianCompareSearch⌘KAssistantAR
CompareModelsData RoomTeamSettings

Compare any two versions

Choose files or saved versions, see what changed, and ask Provenance anything about the differences.

Before · The earlier version

Investment_Model_v14.xlsxDrop a file · XLSX · PPTX · PDF

Use a saved version

After · The one to check

Investment_Model_v15.xlsxDrop a file · XLSX · PPTX · PDF

Use a saved version

Add both files to compare.
BaseCompared withCreated
Investment_Model_v12.xlsxInvestment_Model_v14.xlsxYesterday
Investment_Model_v14.xlsxInvestment_Model_v15.xlsxNew comparisonComments
ChangedDownstream
C120.08
BCDE
11Revenue1,1801,2741,376
12Growth8.0%8.0%8.0%
13EBITDA425459496
14Capex(58)(63)(68)
15Free cash flow44.649.153.9
16
17
18
DCF ModelSummaryDebt Schedule
Changes

DCF Model

C126.0%→8.0%

Revenue growth

C1541.2→44.6

Free cash flow · recalculated

Summary

F41$412.6m→$431.0m

Enterprise value · recalculated

F42$318.4m→$336.8m

Equity value · recalculated

F4421.4%→22.6%

IRR · recalculated

Assistant

Reading the comparison