{"uid":"cap_Ok8KV8SMDrW8evhWTJCdT","slug":"falcon-lbo-analysis-falcon-comps-vercel-app-177b32e8","name":"Falcon LBO Analysis (falcon-comps.vercel.app)","description":"falcon.sol: Use this when you need a quick take-private LBO on a US public company. Send a ticker (and optional peers); get entry EV with premium, sources and uses, 3 debt structures, a debt schedule with cash sweep, IRR and MOIC, a 3x3 IRR sensitivity grid, a Credit Stress downside case, per-year DSCR and warnings, exit at peer-median EV/EBITDA, and a credit memo with key risks, all built from SEC filings. Assumptions are explicit and overridable. $4.49 USDC.","url":"https://falcon-comps.vercel.app/v1/lbo?utm_source=zero.xyz","method":"POST","headers":{},"bodySchema":null,"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":"registry","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_MTVg_tXvtlLd-pytmE8Oy","protocol":"x402","methodType":"crypto","chain":"base","mode":"charge","costAmount":"4.49","costPer":"request","priority":0,"asset":null,"unit":"request","depositMicros":null,"planRef":null}],"brandName":null,"brandSlug":null,"brandBaseUrl":null,"brandDocsUrl":null,"whatItDoes":"Runs a full take-private leveraged buyout (LBO) model on a US public company from a ticker, returning entry valuation, debt structures, IRR/MOIC, sensitivity grids, DSCR, and a credit memo — all sourced from SEC filings.","exampleAgentPrompt":"Run a full take-private LBO on HCA Healthcare (ticker: HCA) using hospital peers like THC and UHS, assume a 30% acquisition premium, and give me the entry EV, three debt structures with a full debt schedule, IRR and MOIC, a 3x3 sensitivity grid, DSCR by year with warnings, and a credit memo with key risks.","exampleUseCases":[{"title":"PE take-private IRR analysis","prompt":"Model a leveraged buyout of Dun & Bradstreet (DNB) with a 25% premium over current market price and peers like EFX and TRU — I need the entry EV, sources and uses, three debt structures, a cash sweep debt schedule, IRR, MOIC, and a 3x3 IRR sensitivity grid across exit multiples and debt turns."},{"title":"Credit stress test for LBO target","prompt":"Run an LBO on Bausch Health (BHC) and include the Credit Stress downside case with DSCR per year and any covenant warnings — I want to see how the deal holds up if EBITDA underperforms."},{"title":"Quick LBO credit memo for IC","prompt":"I need a full credit memo for a take-private of Envision Healthcare using its SEC filings — cover entry valuation, key risks, debt structure options, and exit at peer-median EV/EBITDA so I can present it to the investment committee."}],"resultDescription":"A JSON object containing: the target ticker, entry enterprise value with acquisition premium, sources and uses table, up to three levered debt structures (base, aggressive, conservative), a year-by-year debt schedule with cash sweep, IRR and MOIC per structure, a 3x3 IRR sensitivity grid across debt turns and exit multiples, a Credit Stress downside EBITDA scenario with annual DSCR and covenant warnings, exit valuation at peer-median EV/EBITDA, all modelling assumptions (explicit and overridable), and a credit memo with executive summary bullets and key risks list.","failureModes":["Ticker not found or not a US public company — returns error with invalid ticker message","SEC filing data unavailable or stale for the requested company","Peer tickers not publicly traded US companies — peers ignored or error returned","Insufficient EBITDA or revenue history to build a debt schedule — model may return partial results","Payment of $4.49 USDC not confirmed — request rejected with payment required error","Rate limiting or server timeout on complex multi-peer models"],"whenToPreferThis":"Choose this endpoint when you need a rapid, data-driven LBO model for a US public company built directly from SEC filings — particularly when you want all the core PE deal outputs (entry EV, debt structures, IRR/MOIC, sensitivity grid, DSCR, credit memo) in a single call without manual spreadsheet work. Prefer it over generic financial data APIs when the use case is specifically leveraged buyout structuring, take-private feasibility, or credit underwriting for an acquisition.","instructions":null,"reviewSummary":null,"reviewSummaryHighlights":null,"reviewSummaryConcerns":null,"reviewSummaryGeneratedAt":null,"activationCount":0,"lastUsedAt":null,"lastSuccessfullyRanAt":null,"lastHealthCheckAt":"2026-10-31T18:30:36.007Z","isFirstParty":false,"canonicalSlug":"falcon-lbo-analysis-falcon-comps-vercel-app-177b32e8"}