Significant difference (270.5%). Check that WACC correctly reflects capital structure and that tax treatment is consistent.

Significant difference (-2.0%). Verify that tax shields are properly captured and discount rates are consistent.

Significant difference (-73.5%). Check cost of equity calculations and debt schedule.