# Falcon LBO Analysis (falcon-comps.vercel.app)

> Falcon LBO Analysis (falcon-comps.vercel.app) is a paid API for AI agents from falcon-comps.vercel.app, paid per call via x402, $4.49/call, status unknown (last checked 2026-10-31).

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.

## Facts

- Endpoint: POST https://falcon-comps.vercel.app/v1/lbo?utm_source=zero.xyz
- Price: $4.49/call
- Payment: x402
- Status: unknown
- Last checked: 2026-10-31
- Activations on Zero: 0
- Tags: x402
- Canonical page: https://www.zero.xyz/c/falcon-lbo-analysis-falcon-comps-vercel-app-177b32e8
- Structured record (JSON): https://api.zero.xyz/v1/capabilities/cap_Ok8KV8SMDrW8evhWTJCdT

Status and success rate cover calls made through Zero and Zero's own probes. Third-party monitors may report differently.

## How to call it through Zero

Zero handles the 402 payment challenge and records the run. With the Zero CLI installed (`npm i -g @zeroxyz/cli`):

```sh
zero fetch --capability falcon-lbo-analysis-falcon-comps-vercel-app-177b32e8 -d '<json body>'
```

Example prompt: 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.

## When to prefer this

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.

## Known failure modes

- 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

## How this service works

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.

## Output

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.

## Response schema (JSON Schema)

```json
{
 "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
   ]
  }
 }
}
```

## More

- Live health (JSON, refreshed every minute): https://www.zero.xyz/c/falcon-lbo-analysis-falcon-comps-vercel-app-177b32e8/health.json
- [Zero catalog index](https://www.zero.xyz/llms.txt)
- [Other services from falcon-comps.vercel.app](https://www.zero.xyz/host/falcon-comps.vercel.app/llms.txt)