lbo-model
ActiveTool of The Stall
declared in 4.82.0
Full leveraged buyout model for any US public company: entry valuation, debt structure, 5-year operating model with FCF-driven debt paydown, exit waterfall, IRR and MOIC. Includes sensitivity table across entry/exit EV/EBITDA multiples and AI-synthesized deal brief with verdict, investment thesis, and key risks.
Parameters schema
{
"type": "object",
"$schema": "http://json-schema.org/draft-07/schema#",
"required": [
"ticker"
],
"properties": {
"ticker": {
"type": "string",
"description": "US stock ticker (e.g. AAPL, NVDA). Case-insensitive."
},
"debt_pct": {
"type": "number",
"description": "Total debt as % of entry EV (default 60 = 60% leverage). Typical range 50–70%."
},
"hold_years": {
"type": "number",
"description": "Investment hold period in years (default 5)."
},
"exit_ev_ebitda": {
"type": "number",
"description": "Exit EV/EBITDA multiple at end of hold period. Default: same as entry."
},
"entry_ev_ebitda": {
"type": "number",
"description": "Entry EV/EBITDA purchase multiple. Default: current market EV/EBITDA."
},
"ebitda_growth_pct": {
"type": "number",
"description": "Annual EBITDA growth assumption in % (default: analyst 5Y consensus or historical)."
}
},
"additionalProperties": false
}Parent server
The Stall
1/7 registries