This model contains a quarterly model for DUOL. It has a five-year forecast from 12/31/2022 historical financials, transaction comps, trading comps, quarterly summary, annual summary, debt schedule, equity returns, and dynamic transaction section. I used this model for a hypothetical buyout. The transaction tab is dynamic to test the sensitivity of capital structures, term details, and closing dates.