Wenlan Xiong

Selected Valuation Engagements (Dispute & Buyer-side Due Diligence)

• Built core components of a counterfactual cash flow valuation model in a cross-border industrial dispute, constructing cost build-ups, working capital mechanics and production capacity logic to quantify damages under alternative contractual scenarios
• Reviewed and deconstructed the claimant’s damages model, identifying structural inconsistencies and sensitivity to key assumptions, assessed valuation sensitivity and downside risk under alternative scenarios
• Reconstructed revenue and earnings to assess sustainability of cash flows and potential valuation downside under stressed assumptions; performed QoE adjustments across revenue and cost lines to normalise underlying performance for valuation purposes
• Produced structured valuation schedules and contributed to expert and due diligence reports under tight timelines

• Conducted detailed industry and transaction analysis of Brazil’s solar power sector, benchmarking acquisition multiples and profiling strategic and financial buyers to assess deal feasibility and investment positioning
• Developed macroeconomic assumptions and derived cost of equity using CAPM; built integrated DCF models with scenario and sensitivity analyses across operating and capital structure assumptions
• Prepared valuation reports and investor materials to support capital raising, addressing 30+ due diligence queries through targeted financial analysis and data-driven responses

• Conducted thematic industry screening and competitive analysis to identify high-growth investment opportunities; built 10-year domestic M&A transaction database tracking valuation trends to inform strategic decisions
• Performed comparable company and precedent transaction analyses, deriving valuation ranges using PE and PB multiples to underpin investment decisions
• Authored 10+ industry research reports and 3 investment proposals, translating market insights into actionable recommendations that facilitated two investment approvals