{"id":75054,"recorded_at":"2026-10-26T14:38:09.996361Z","observed_at":"2026-10-26T14:38:09.996310Z","subject_kind":"source_record","subject":"x402_bazaar:https://falcon-comps.vercel.app/v1/lbo","kind":"listing","method":"baseline/1","body":{"endpoints":[["x402","https://falcon-comps.vercel.app/v1/lbo"]],"name":"falcon.sol comps","owner_address":"0xa30f3c68f2f6067ee5b9d5f651426e44ea8adae9","raw":{"accepts":[{"amount":"3990000","asset":"EPjFWdd5AufqSSqeM2qN1xzybapC8G4wEGGkZwyTDt1v","extra":{"feePayer":"CjNFTjvBhbJJd2B5ePPMHRLx1ELZpa8dwQgGL727eKww","lastValidBlockHeight":"438962252","recentBlockhash":"5Tzrj58rj4PkLgJmcn4CbBiuo8ZsGjqQtsUAEfLDpNpg"},"maxTimeoutSeconds":120,"network":"solana:5eykt4UsFv8P8NJdTREpY1vzqKqZKvdp","payTo":"HD1ryR3dYSXBVNGfJZydbpmnChiE1wrAQkupWWtHt4pM","scheme":"exact"},{"amount":"3990000","asset":"0x833589fCD6eDb6E08f4c7C32D4f71b54bdA02913","extra":{"name":"USD Coin","version":"2"},"maxTimeoutSeconds":120,"network":"eip155:8453","payTo":"0xa30f3C68f2F6067EE5b9d5f651426E44Ea8AdAE9","scheme":"exact"}],"description":"falcon.sol: LBO snapshot for a US ticker from SEC data: take-private entry EV, sources & uses, 3 debt structures, debt schedule with sweep, IRR/MOIC, 3x3 IRR grid, exit at peer-median EV/EBITDA, credit memo. Assumptions explicit. $3.99 USDC.","extensions":{"bazaar":{"info":{"input":{"body":{"peers":["THC","UHS","CYH"],"ticker":"HCA"},"bodyType":"json","method":"POST","type":"http"},"output":{"example":{"assumptions":{"premium":{"v":0.3,"why":"Control premium"}},"memo":{"key_risks":[],"summary":["..."]},"returns":[{"debt":70515000000,"entry_ev":152000000000,"entry_multiple":9.7,"exit_multiple":8.9,"irr":0.137,"moic":1.9,"sources_uses":{"sources":{"debt":70515000000,"sponsor_equity":83000000000}},"structure":"base"}],"sensitivity_irr":{"debt_turns":[3.5,4.5,5.5],"exit_multiples":[7.9,8.9,9.9],"irr":[[0.08,0.11,0.13],[0.1,0.137,0.16],[0.12,0.16,0.19]]},"ticker":"HCA"},"type":"json"}},"schema":{"$schema":"https://json-schema.org/draft/2020-12/schema","properties":{"input":{"additionalProperties":false,"properties":{"body":{"properties":{"assumptions":{"additionalProperties":{"type":"number"},"description":"Overrides: premium, turns, coupon, growth, years, sweep_pct, fees_pct, tax_rate","type":"object"},"exit_multiple":{"type":"number"},"peers":{"description":"Comps used for the exit multiple (peer median EV/EBITDA)","items":{"type":"string"},"maxItems":8,"type":"array"},"price":{"type":"number"},"ticker":{"type":"string"}},"required":["ticker"]},"bodyType":{"enum":["json","form-data","text"],"type":"string"},"method":{"enum":["POST"],"type":"string"},"type":{"const":"http","type":"string"}},"required":["type","method","bodyType","body"],"type":"object"},"output":{"properties":{"example":{"type":"object"},"type":{"type":"string"}},"required":["type"],"type":"object"}},"required":["input"],"type":"object"}}},"lastUpdated":"2026-10-24T17:16:29.462Z","quality":{"l30DaysTotalCalls":1,"l30DaysUniquePayers":1,"lastCalledAt":"2026-10-24T17:16:29.258Z"},"resource":"https://falcon-comps.vercel.app/v1/lbo","serviceName":"falcon.sol comps","tags":["sec","edgar","financials","fundamentals","comps"],"type":"http","x402Version":2},"source":"x402_bazaar","summary":"falcon.sol: LBO snapshot for a US ticker from SEC data: take-private entry EV, sources & uses, 3 debt structures, debt schedule with sweep, IRR/MOIC, 3x3 IRR grid, exit at peer-median EV/EBITDA, credit memo. Assumptions explicit. $3.99 USDC."},"body_sha256":"28b7a2a0acf426c9535146529b8a58fb5263d8387edc46de5b7cdb2a0344448b","prev_id":null,"leaf":"0xf9a6af91713291d6d614e12b691fc81c7eb9f9c320ca6ecfde6cdd934a35557d","leaf_text":"{\"body\":\"28b7a2a0acf426c9535146529b8a58fb5263d8387edc46de5b7cdb2a0344448b\",\"id\":75054,\"kind\":\"listing\",\"method\":\"baseline/1\",\"observed_us\":1793025489996310,\"prev\":null,\"subject\":\"x402_bazaar:https://falcon-comps.vercel.app/v1/lbo\",\"subject_kind\":\"source_record\"}","day":{"day":"2026-10-26","leaves":296695,"root":"0xf43e8dcc3d451a4788b26be904c55e8c4c0fa75c9666796c51db38d37e2c0df8","chained":"0x702d5ac508f08b0d1accf36af25822d8e5660367494edd17a642fb61e158a57a","anchor_chain":"eip155:5042002","anchor_tx":"0x495162f8936e19f0039918feebe6c307f327cd6bf8c37219620b1970041fa9ae","anchor_block":69251483},"proof":["0xf9a6e2279aa8630d6940c8145c8fc4df99c00f33b00310fbc841f819fc66dd41","0xd376cab8ac3c0fcf5b9f946631dc57797cc39812438e3bf04d6bbc7c7a8d3ccc","0xf5a5614aa7d7d47c3f6c083f33772a89dbb2a3e4a722a52d6b4f7cd1235cf6e5","0xa7d1ceddf24e255a4b1893bdc081d026da6bac4d455d947592ecfbec46d004fc","0x8b054753ddd48d0dc33cdc59d9ccb2657669cbeac0b01f666785e254fc268a0c","0xb5c48da4bbff78e74200d4038e8cc33ba967bb419db290740c53443d741fbeea","0x6facadb7b28c2a099a8e3956d7c9da3ca3c83b3e3f23e4d5e1b5f92dc93f3572","0x09e80c98cd3acaaadcf37fda91b9f5b0242486cf6352db57e8766e8c912ef7b1","0x568023c5bd4991aa8037ed907dfd312014144aab7a2613f3325ad71e8cb7eb68","0x539ff7502919607fcda1d67de64d7acfca10d00be2f44b1ae5c38d6d4d122763","0xacf2bf89327756cda11b6915c35395a33fba4f7cdd91adfd8c5f45018f6ddfe8","0x08d20884523152a869ac5da32efc7de7b28316f6e9c2a28242f5ea9da742852f","0x694eb701ea36a0e3dcde192253ab85a618738bdc1e3a6e582e6f8bf9647f7a6a","0x44945ea9ad8b24e723ad5a8fd6d014024a49531783f74ff9229c2ab6930e84c8","0x68d296b1e00b4899fb83c3fba36fffaefa311eac2903067dbebfe776a12b4a9a","0x5fb5dda563336cd1bc1b9f44c52b76237ae72ed2145cb9290f39f304ca7dd678","0x74a0a08e4e7ab9aa5bfbead33dec7e1c7e8e364cff69a63720d764bbe987aadc"]}