Денис

Denys Suk
[відкрити контакти](див. вище в блоці «контактна інформація») | [відкрити контакти](див. вище в блоці «контактна інформація») | Warsaw, Poland | LinkedIn
EDUCATION
University of Warsaw | Warsaw, Poland June 2028
Bachelor of Arts in Finance, International Investment & Accounting (English-taught) GPA: 3.7 / 4.0
Involvement: Intercultural Economics Club
EXPERIENCE
Legacy Acquisitions USA | Fort Lauderdale, FL, USA (Remote) Nov 2026
M&A Advisor Intern
FINANCIAL MODELING & VALUATION PROJECTS
Selected Equity Research & Valuation Experience
Energy (BP & Shell):
▪ Built five-year unlevered free cash flow models for Shell and BP, projecting revenue, EBIT, capital expenditures, and net working
capital based on commodity price cycles
▪ Derived company specific WACC for Shell (5.3%) and BP (7.0%), and ran two way sensitivity tables on WACC versus perpetuity
growth rate and exit multiple
Healthcare (Stryker Corporation):
▪ Modeled Stryker's revenue, cost, and capex assumptions across best, base, and worst case scenarios, translating that into a five year
unlevered free cash flow build
▪ Cross-checked Stryker's $328 market price against two terminal value methods, while tracking AR, inventory, and AP day assumptions
to estimate the change in Net Working Capital
Consumer & Retail (McDonald’s):
▪ Framed McDonald's five year unlevered free cash flow outlook around margin assumptions for COGS, SG&A, and capex as a percent
of revenue, leading to ~6% undervaluation
▪ Evaluated capital structure, analyzed leverage potential and modeled interest coverage ratios under shifting interest rate environments
TMT (AT&T):
▪ Modeled recurring subscription revenues, Average Revenue Per User, and 5G capital investment depreciation schedules
▪ Checked whether AT&T's free cash flow could keep covering its debt load under different terminal growth and cost of debt scenarios
FIG Sector (Goldman Sachs & Raymond James) (In Progress)
▪ Modeling hypothetical strategic acquisition of Raymond James to evaluate wealth management expansion and fee-based revenue
diversification
FMVA (Corporate Finance Institute)
▪ Completed studies on 3-statement financial modeling, business valuation, corporate finance and M&A modeling
▪ Built dynamic integrated operating models in Excel, calculating WACC and performing DCF, Comparable Companies and sensitivity
analyses
Citi (Investment Banking Job Simulation, Forage)
▪ Built an M&A target company profile and enterprise value bridge for Best Buy, deriving an $18.5B Enterprise Value
▪ Modeled a 5-year revenue forecast and spread trading comps across 8 public peers, calculating EV/EBITDA and EV/Revenue
multiples and median benchmarks
LEADERSHIP AND ACTIVITIES
Warsaw M&A Society Warsaw, Poland
Co-Founder & Investment Analyst Jun 2026
M&A Transaction Modeling
▪ Built an integrated merger model evaluating cash and stock financing, balance sheet leverage, and pro forma EPS and CFPS
accretion/dilution, identifying 15% undervaluation
DCF & Sensitivity Analysis
▪ Forecasted 5-year FCF standalone models and valued targets through perpetuity growth and exit multiple methods, and two-way
sensitivity matrices
Comparable Company Analysis
▪ Benchmarked targets against peers using EV/EBITDA and P/E multiples, synthesizing outputs into a valuation football field chart
ADDITIONAL INFORMATION
Certifications: FMVA®, IB & PE Modeling Specialization (CFI)
Technical: Financial Modeling (M&A, DCF, 3-Statement), Comparable Companies, Precedent Transactions, Excel, PowerPoint
Languages & Interests: English (C1), German (B1), Russian & Ukrainian (Native) | Gym, House Music