{"meta":{"company_name":"Co","industry":"business_services","stage":"mature"},"source_basis":[{"source_id":"s","source_name":"T","source_type":"template","source_date":"d","as_of_date":"d","period_covered":"LTM","evidence_label":"fallback_assumption","confidence":"m","model_location":"ebitda"}],"ebitda_basis":{"selected":"fallback_proxy_ebitda","transaction_ebitda_used":100,"source_id":"s","evidence_label":"fallback_assumption"},"timeline":{"start_year":2026,"horizon_years":5,"periodicity":null},"transaction":{"entry":{"method":"multiple","entry_multiple":10,"entry_ebitda":100},"min_cash":25},"operating":{"revenue":{"model":"growth","base_revenue":500,"growth_rates":{"2026":0.08}},"ebitda_margin":{"2026":0.22},"tax_rate":0.25},"debt":{"tranches":[{"id":"r","type":"revolver","commitment":100},{"id":"t","type":"term_loan","face":300,"spread":0.04}]},"exit":{"exit_year":2030,"method":"multiple","exit_multiple":9.5}}