{
  "LBO_Standard": {
    "ticker": "LBO_STD",
    "name": "Acme Standard LBO Corp",
    "sector": "Industrials",
    "historical": {
      "year": [2021, 2022, 2023],
      "revenue": [500.0, 525.0, 550.0],
      "ebitda": [100.0, 110.0, 115.0],
      "ebit": [80.0, 88.0, 92.0],
      "net_income": [50.0, 55.0, 58.0],
      "cash": [20.0, 25.0, 30.0],
      "total_debt": [150.0, 140.0, 130.0],
      "total_assets": [600.0, 620.0, 640.0],
      "total_liabilities": [300.0, 290.0, 280.0],
      "capex": [25.0, 26.0, 28.0],
      "interest_expense": [8.0, 7.5, 7.0],
      "current_assets": [120.0, 125.0, 130.0],
      "current_liabilities": [80.0, 85.0, 90.0]
    },
    "forecast_assumptions": {
      "revenue_growth": [0.05, 0.05, 0.04, 0.04, 0.03],
      "ebitda_margin": [0.22, 0.23, 0.24, 0.25, 0.25],
      "capex_percent_revenue": 0.05,
      "working_capital_percent_revenue": 0.10,
      "tax_rate": 0.21,
      "terminal_growth_rate": 0.02,
      "discount_rate": 0.10
    },
    "lbo_params": {
      "entry_multiple": 8.0,
      "exit_multiple": 8.0,
      "equity_contribution_percent": 0.40,
      "transaction_fees": 15.0,
      "forecast_years": 5,
      "debt_structure": [
        {
          "name": "Senior Term Loan B",
          "amount": 400.0,
          "interest_rate": 0.06,
          "amortization_rate": 0.01,
          "maturity_years": 7,
          "seniority": 1,
          "cash_sweep_share": 0.50
        },
        {
          "name": "Mezzanine",
          "amount": 100.0,
          "interest_rate": 0.12,
          "amortization_rate": 0.0,
          "maturity_years": 8,
          "seniority": 2,
          "pik_interest": 0.50
        }
      ]
    }
  },
  "Distressed_CarveOut": {
    "ticker": "DISTRESS_CO",
    "name": "Legacy Retail SpinCo",
    "sector": "Consumer Discretionary",
    "historical": {
      "year": [2021, 2022, 2023],
      "revenue": [1000.0, 900.0, 800.0],
      "ebitda": [100.0, 50.0, 30.0],
      "ebit": [50.0, 10.0, -10.0],
      "net_income": [30.0, -10.0, -40.0],
      "cash": [40.0, 20.0, 10.0],
      "total_debt": [300.0, 350.0, 400.0],
      "total_assets": [800.0, 750.0, 700.0],
      "total_liabilities": [500.0, 550.0, 600.0],
      "capex": [30.0, 25.0, 20.0],
      "interest_expense": [15.0, 18.0, 25.0],
      "current_assets": [200.0, 180.0, 150.0],
      "current_liabilities": [150.0, 160.0, 180.0]
    },
    "forecast_assumptions": {
      "revenue_growth": [-0.05, -0.02, 0.00, 0.01, 0.02],
      "ebitda_margin": [0.05, 0.06, 0.08, 0.10, 0.12],
      "capex_percent_revenue": 0.03,
      "working_capital_percent_revenue": 0.15,
      "tax_rate": 0.21,
      "terminal_growth_rate": 0.00,
      "discount_rate": 0.15
    },
    "lbo_params": {
      "entry_multiple": 5.0,
      "exit_multiple": 6.0,
      "equity_contribution_percent": 0.30,
      "transaction_fees": 10.0,
      "forecast_years": 5,
      "debt_structure": [
        {
          "name": "DIP / Exit Facility",
          "amount": 150.0,
          "interest_rate": 0.09,
          "amortization_rate": 0.05,
          "maturity_years": 3,
          "seniority": 1,
          "cash_sweep_share": 1.0
        }
      ]
    },
    "carve_out_params": {
      "parent_entity": "MegaCorp Holdings",
      "spin_off_segment": "Retail Operations",
      "standalone_cost_adjustments": 10.0,
      "tax_leakage": 5.0,
      "tsa_cost": 2.0,
      "tsa_duration": 2
    }
  },
  "Growth_SaaS": {
    "ticker": "SAAS_GROWTH",
    "name": "CloudNine AI",
    "sector": "Technology",
    "historical": {
      "year": [2021, 2022, 2023],
      "revenue": [50.0, 100.0, 200.0],
      "ebitda": [-20.0, -10.0, 10.0],
      "ebit": [-25.0, -15.0, 5.0],
      "net_income": [-25.0, -15.0, 5.0],
      "cash": [10.0, 40.0, 30.0],
      "total_debt": [0.0, 20.0, 50.0],
      "total_assets": [60.0, 120.0, 200.0],
      "total_liabilities": [20.0, 50.0, 80.0],
      "capex": [2.0, 4.0, 8.0],
      "interest_expense": [0.0, 1.0, 3.0],
      "current_assets": [20.0, 50.0, 80.0],
      "current_liabilities": [15.0, 30.0, 50.0]
    },
    "forecast_assumptions": {
      "revenue_growth": [0.50, 0.40, 0.30, 0.25, 0.20],
      "ebitda_margin": [0.10, 0.15, 0.20, 0.25, 0.30],
      "capex_percent_revenue": 0.04,
      "working_capital_percent_revenue": -0.05,
      "tax_rate": 0.21,
      "terminal_growth_rate": 0.04,
      "discount_rate": 0.12
    },
    "lbo_params": {
      "entry_multiple": 12.0,
      "exit_multiple": 10.0,
      "equity_contribution_percent": 0.60,
      "transaction_fees": 5.0,
      "forecast_years": 5,
      "debt_structure": [
        {
          "name": "Recurring Revenue Loan",
          "amount": 100.0,
          "interest_rate": 0.10,
          "amortization_rate": 0.0,
          "maturity_years": 5,
          "seniority": 1
        }
      ]
    }
  }
}