lbo-model
Build a complete LBO model with sources & uses, operating projections, debt schedule, cash sweep, and sensitivity tables. Analyze IRR and MOIC for leveraged buyouts.
Instructions
Full LBO model: sources & uses, year-by-year operating model, debt schedule with cash sweep, IRR and MOIC, plus 3×3 entry/exit sensitivity tables. Pure computation — no API dependency. Priced $4.50, 10% below the closest x402 competitor at $5.00, with richer output including full operating model and dual sensitivity tables.
Input Schema
TableJSON Schema
| Name | Required | Description | Default |
|---|---|---|---|
| entry_ebitda | No | LTM EBITDA at acquisition (USD). | |
| entry_multiple | No | Entry EV/EBITDA multiple. | |
| debt_multiple | No | Initial leverage: Term Loan = entry_ebitda × debt_multiple. | |
| cash_on_hand | No | Target cash acquired at close (USD). Reduces equity check. Default 0. | |
| existing_debt | No | Target existing debt refinanced at close (USD). Default 0. | |
| transaction_fee_pct | No | Total transaction fees as % of purchase price (e.g. 0.04 = 4%). Default 0.04. | |
| hold_years | No | Investment hold period in years (1–10). | |
| entry_revenue | No | LTM revenue at acquisition (USD). | |
| revenue_growth_rates | No | Annual revenue growth rate for each hold year (e.g. [0.08,0.07,0.06,0.05,0.05]). | |
| ebitda_margins | No | EBITDA margin for each hold year (e.g. [0.25,0.26,0.27,0.27,0.27]). | |
| exit_multiple | No | Exit EV/EBITDA multiple at end of hold period. | |
| cash_sweep_pct | No | Fraction of FCF applied to optional debt repayment (0–1). Default 1.0. | |
| interest_rate | No | Annual interest rate on term loan (e.g. 0.08). Default 0.08. | |
| da_pct | No | D&A as % of revenue. Default 0.04. | |
| capex_pct | No | CapEx as % of revenue. Default 0.03. | |
| tax_rate | No | Effective tax rate. Default 0.25. |