Did you use the most updated version of the valuation tool?
Have the LE accounts been generated?
Has the calculate button been pressed after completing data input and adjustments?
Did you confirm that the latest parameters were used as published by CC on the intranet?
Did you insert tax rate, cost of debt, interest rate pensions, interest rate cash?