Clickable builds
Work samples. Hieu Van Nguyen
Clickable working builds. Every build uses an invented company and invented numbers, so nothing here belongs to an employer or a client. They show how I build, check and explain the numbers.
Reporting
10-K style financial statements
Income statement, balance sheet and cash flow statement laid out the way a 10-K presents them, with the notes, the ratios and the checks that prove the three tie together.
Open the buildValuation
DCF valuation
Project free cash flow, discount it, add a terminal value and bridge to value per share, then see how sensitive the answer is to the two assumptions that matter most.
Open the buildPrivate equity and M&A
LBO model
Sources and uses, a debt schedule with a cash sweep, and the returns an equity investor would earn at different entry prices, leverage levels and exit multiples.
Open the buildInvestment banking
Valuation summary and football field
A public company valued four ways side by side: trading comparables, precedent transactions, premiums paid and a DCF, brought together in a football field and tested against an offer price.
Open the buildInvestment banking and corporate development
Sell-side process and data room tracker
A sale process run from first outreach to signed offer: the buyer funnel, the meeting calendar, the data room request list with status, and a side-by-side comparison of the offers received.
Open the buildInvestment banking
M&A case studies: how a deal was run
A sale of a public company told from first approach to closing: the bids, the board's decisions, the valuation work, the go-shop and the final terms, with a standard deal summary for each case.
Open the buildCorporate development and M&A
Acquisition screen and integration tracker
Ten invented targets scored on the criteria that decide whether a deal earns diligence time, then an invented post-merger integration tracked against the original thesis.
Open the buildFleet asset finance
Spend and variance analysis
Budget against actual for engine maintenance spend, split into price, volume and timing, with the drill-down I use before writing the commentary.
Open the buildVendor and contract negotiation
How I read a contract
An invented maintenance services agreement, annotated clause by clause: what each clause means for cost, risk and leverage, and the questions I ask before anything is signed or paid.
Open the buildInvesting
Venture and growth equity case studies
Invented company cases in the format an investment committee reads: round structure and ownership, unit economics and cohorts, valuation, returns scenarios and a recommendation.
Open the buildLiquidity
13-week cash flow forecast
A weekly cash forecast for the next quarter: receipts, payments, the credit line and the minimum cash level, with the weeks that need attention flagged.
Open the buildLiquidity and planning
13-month cash flow forecast
A monthly cash forecast across more than a year that carries seasonality, capital spending, debt repayments and covenant headroom.
Open the build