{"uid":"cap_I4L9J7uc_WHa_PUuqtIPa","slug":"falcon-sol-comps-lbo-model-d47572ad","name":"falcon.sol comps — LBO Model","description":"Standardized financials and trading comps from SEC EDGAR, paid per call with x402.","url":"https://falcon-comps.falcon-sol.workers.dev/v1/lbo?utm_source=zero.xyz","method":"POST","headers":{},"bodySchema":{"type":"object","properties":{"peers":{"type":"array","items":{"type":"string"},"maxItems":8,"description":"Comps used for the exit multiple (peer median EV/EBITDA)"},"price":{"type":"number"},"ticker":{"type":"string"},"assumptions":{"type":"object","description":"Overrides: premium, turns, coupon, growth, years, sweep_pct, fees_pct, tax_rate","additionalProperties":{"type":"number"}},"exit_multiple":{"type":"number"}}},"responseSchema":{"type":"json","example":{"memo":{"summary":["..."],"key_risks":[]},"ticker":"HCA","returns":[{"irr":0.137,"debt":70515000000,"moic":1.9,"entry_ev":152000000000,"structure":"base","sources_uses":{"sources":{"debt":70515000000,"sponsor_equity":83000000000}},"exit_multiple":8.9,"entry_multiple":9.7}],"assumptions":{"premium":{"v":0.3,"why":"Control premium"}},"sensitivity_irr":{"irr":[[0.08,0.11,0.13],[0.1,0.137,0.16],[0.12,0.16,0.19]],"debt_turns":[3.5,4.5,5.5],"exit_multiples":[7.9,8.9,9.9]}}},"example":null,"exampleRequest":null,"tags":["x402"],"displayCostAmount":"4.49","displayCostAsset":"USDC","priceDynamic":false,"priceHint":null,"priceStatus":"priced","priceSource":"probe","requiresHandshake":false,"reviewCount":0,"rating":{"score":"0.00","successRate":"0.00","reviews":0,"stars":null,"state":"unrated"},"availabilityStatus":"unknown","priceObserved":null,"sessionDeposit":null,"pricing":{"kind":"static","summary":"$4.49/call","primary":{"kind":"static","protocol":"x402","network":"base","amountUsd":"4.49","per":"call","confidence":"exact"},"accepted":[{"kind":"static","protocol":"x402","network":"base","amountUsd":"4.49","per":"call","confidence":"exact"}]},"paymentMethods":[{"uid":"pm_eYvn1ljDnQwkoYQaYu9-B","protocol":"x402","methodType":"crypto","chain":"base","mode":"charge","costAmount":"4.49","costPer":"request","priority":0,"asset":"EPjFWdd5AufqSSqeM2qN1xzybapC8G4wEGGkZwyTDt1v","unit":"request","depositMicros":null,"planRef":null}],"brandName":null,"brandSlug":null,"brandBaseUrl":null,"brandDocsUrl":null,"whatItDoes":"Runs a leveraged buyout (LBO) analysis for a given ticker using SEC EDGAR financials, returning IRR, MOIC, debt structure, sensitivity tables, and a deal memo","exampleAgentPrompt":"Run an LBO model on HCA Healthcare (ticker HCA) at a $152B entry EV with 4.5x debt turns and an 8.9x exit multiple after 5 years, using peers UHS, THC, and CYH for the comp multiple, and assume a 30% acquisition premium.","exampleUseCases":[{"title":"PE fund evaluating hospital buyout","prompt":"Model an LBO on HCA Healthcare using ticker HCA, assume a 30% control premium, 4.5 turns of debt at 7% coupon, a 5-year hold, and use UHS, THC, and CYH as comps for the exit multiple — show me IRR and MOIC across a sensitivity table."},{"title":"Investment banking pitch deck prep","prompt":"I need LBO return analysis for Envision Healthcare — ticker EVHC — at current market price, with 5x leverage, 8x exit multiple, and peers AMSG and TEAM. Give me the IRR, MOIC, and the deal memo summary with key risks."},{"title":"Screening buyout candidates by return","prompt":"Run a quick LBO on Dollar Tree (ticker DLTR) at a 25% premium, 4 turns of debt, and a 9x exit multiple after 5 years with a 70% cash sweep — I want to see whether the base-case IRR clears 15% and how sensitive it is to exit multiple movement."}],"resultDescription":"Returns a JSON object containing: base-case and scenario LBO return metrics (IRR, MOIC, entry/exit EV and multiples, debt amount, sponsor equity, sources & uses table), a 3×3 IRR sensitivity matrix across debt turns and exit multiples, all assumption overrides with plain-English rationale, and a deal memo with bullet-point summary and key risk factors.","failureModes":["Invalid or unrecognized ticker — SEC EDGAR data not found, returns error","More than 8 peer tickers provided — rejected by schema validation","Missing required fields (ticker or price) — returns 400-level error","SEC EDGAR financials unavailable or stale for the given company","Payment not completed via x402 — request blocked before processing","Assumptions object contains unrecognized keys — may be silently ignored or rejected"],"whenToPreferThis":"Choose this endpoint when you need a full LBO financial model grounded in real SEC EDGAR filings rather than estimated or synthetic data. It is ideal for private equity deal screening, investment banking pitch support, or any agent workflow that needs standardized debt-capacity analysis, IRR/MOIC returns, and a sensitivity table — all in a single paid API call. Prefer it over building a manual DCF or scraping EDGAR yourself when speed and standardization matter. The $4.49/call pricing makes it appropriate for high-value deal workflows rather than bulk screening of hundreds of tickers.","instructions":null,"reviewSummary":null,"reviewSummaryHighlights":null,"reviewSummaryConcerns":null,"reviewSummaryGeneratedAt":null,"activationCount":0,"lastUsedAt":null,"lastSuccessfullyRanAt":null,"lastHealthCheckAt":"2026-10-31T18:31:11.347Z","isFirstParty":false,"canonicalSlug":"falcon-sol-comps-lbo-model-d47572ad"}