Significant difference (308.9%). Check that WACC correctly reflects capital structure and that tax treatment is consistent.

Significant difference (7.1%). Verify that tax shields are properly captured and discount rates are consistent.

Significant difference (-73.8%). Check cost of equity calculations and debt schedule.