{
    "LBO_Target_Example": {
        "ticker": "LBO_EX",
        "name": "Acme Industrial Corp",
        "sector": "Industrials",
        "currency": "USD",
        "historical": {
            "year": [2020, 2021, 2022, 2023, 2024],
            "revenue": [500.0, 525.0, 550.0, 580.0, 600.0],
            "ebitda": [100.0, 110.0, 115.0, 125.0, 135.0],
            "ebit": [80.0, 88.0, 92.0, 100.0, 108.0],
            "net_income": [50.0, 55.0, 58.0, 65.0, 70.0],
            "cash": [20.0, 25.0, 30.0, 35.0, 40.0],
            "total_debt": [150.0, 140.0, 130.0, 120.0, 110.0],
            "total_assets": [600.0, 620.0, 640.0, 660.0, 680.0],
            "capex": [25.0, 26.0, 28.0, 30.0, 32.0],
            "interest_expense": [8.0, 7.5, 7.0, 6.5, 6.0],
            "d_and_a": [20.0, 22.0, 23.0, 25.0, 27.0]
        },
        "forecast_assumptions": {
            "revenue_growth": [0.05, 0.05, 0.05, 0.05, 0.05],
            "ebitda_margin": [0.23, 0.23, 0.23, 0.23, 0.23],
            "capex_percent_revenue": 0.05,
            "working_capital_percent_revenue": 0.10,
            "tax_rate": 0.25
        },
        "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": 0.065,
                    "amortization_rate": 0.01,
                    "maturity_years": 7
                },
                {
                    "name": "Mezzanine Debt",
                    "amount": 100.0,
                    "interest_rate": 0.12,
                    "amortization_rate": 0.0,
                    "maturity_years": 8
                }
            ]
        }
    },
    "Distressed_CarveOut_Example": {
        "ticker": "DISTRESS_CO",
        "name": "Legacy Retail SpinCo",
        "sector": "Consumer Discretionary",
        "currency": "USD",
        "historical": {
            "year": [2020, 2021, 2022, 2023, 2024],
            "revenue": [1000.0, 950.0, 900.0, 850.0, 800.0],
            "ebitda": [150.0, 120.0, 100.0, 80.0, 60.0],
            "ebit": [100.0, 70.0, 50.0, 30.0, 10.0],
            "net_income": [60.0, 40.0, 20.0, 5.0, -10.0],
            "cash": [50.0, 40.0, 30.0, 20.0, 10.0],
            "total_debt": [400.0, 420.0, 450.0, 480.0, 500.0],
            "total_assets": [1200.0, 1150.0, 1100.0, 1050.0, 1000.0],
            "capex": [40.0, 35.0, 30.0, 25.0, 20.0],
            "interest_expense": [20.0, 22.0, 25.0, 28.0, 32.0],
            "d_and_a": [50.0, 50.0, 50.0, 50.0, 50.0]
        },
        "forecast_assumptions": {
            "revenue_growth": [-0.02, -0.02, -0.01, 0.00, 0.01],
            "ebitda_margin": [0.10, 0.10, 0.11, 0.12, 0.12],
            "capex_percent_revenue": 0.03,
            "working_capital_percent_revenue": 0.15,
            "tax_rate": 0.25
        },
        "carve_out_params": {
            "parent_entity": "MegaCorp Holdings",
            "spin_off_segment": "Retail Operations",
            "standalone_cost_adjustments": 15.0,
            "tax_leakage": 5.0
        },
         "lbo_params": {
            "entry_multiple": 4.5,
            "exit_multiple": 5.0,
            "equity_contribution_percent": 0.30,
            "transaction_fees": 10.0,
            "forecast_years": 5,
            "debt_structure": [
                {
                    "name": "DIP Financing / Exit Facility",
                    "amount": 250.0,
                    "interest_rate": 0.09,
                    "amortization_rate": 0.05,
                    "maturity_years": 3
                }
            ]
        }
    }
}