# falcon.sol comps — LBO Model

> falcon.sol comps — LBO Model is a paid API for AI agents from falcon-comps.falcon-sol.workers.dev, paid per call via x402, $4.49/call, status unknown (last checked 2026-10-31).

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

## Facts

- Endpoint: POST https://falcon-comps.falcon-sol.workers.dev/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-sol-comps-lbo-model-d47572ad
- Structured record (JSON): https://api.zero.xyz/v1/capabilities/cap_I4L9J7uc_WHa_PUuqtIPa

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-sol-comps-lbo-model-d47572ad -d '<json body>'
```

Example prompt: 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.

## When to prefer this

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.

## Known failure modes

- 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

## How this service works

Standardized financials and trading comps from SEC EDGAR, paid per call with x402.

## Output

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.

## Request schema (JSON Schema)

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

## 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-sol-comps-lbo-model-d47572ad/health.json
- [Zero catalog index](https://www.zero.xyz/llms.txt)
- [Other services from falcon-comps.falcon-sol.workers.dev](https://www.zero.xyz/host/falcon-comps.falcon-sol.workers.dev/llms.txt)