Private Equity Deal Modeling Framework

Build PE buyout model for {{target_company}}:

Entry Assumptions:
- Enterprise Value: {{entry_ev}}
- Equity Investment: {{equity_investment}}
- Debt Financing: {{debt_amount}}
- Year 1 Revenue: {{yr1_revenue}}
- EBITDA Margin: {{ebitda_margin}}%

Growth Assumptions (5-year hold):
- Annual Revenue Growth: {{revenue_growth}}%
- EBITDA Margin Expansion: {{margin_expansion}}%
- Tax Rate: {{tax_rate}}%

Exit Assumptions:
- Exit Year: {{exit_year}}
- Exit EBITDA Multiple: {{exit_multiple}}x
- Debt Paydown: {{debt_paydown}}%

Provide: (1) 5-year proforma financials, (2) Entry and exit valuation, (3) IRR and MOIC calculation, (4) Sensitivity table (entry multiple, growth, exit), (5) Value creation waterfall by lever.