Modeled Posture: United Launch Alliance (ULA 50/50 Joint Venture: Boeing & Lockheed Martin). Testing operating cash burn, Vulcan Centaur ramp-up friction, and buyout thresholds.
Scenarios:
Operational Inputs
12
Projected missions per year (Vulcan Centaur & Atlas V backlog).
$120M
Blended National Security Space Launch (NSSL) & commercial contract revenue.
$850M
Decatur factory footprint, Cape/Vandenberg launch pads, payroll & engineering.
$180M
Interest payments, revolving credit fees, and supplier financing charges.
$100M
Direct cash support from parents Boeing & Lockheed Martin.
$2.5B
Third-party buyout enterprise valuation (e.g. Sierra Space, private equity).
Executive Restructuring Verdict
MODEL REVISION 2026.1
Net Annual Cash Flow
-$110M
Operating deficit after debt & subsidies
Runway
21 Months
Depletion rate against $192.5M reserve
Recommended Owner
Defense/Tech Acquirer
Optimal structural consolidation path
Viability Status
Distressed - Sale Advised
Capital injection or sale required
5-Year Liquidity & Cash Reserve Trajectory
Status Quo (No Sale)
Parent Infusion (+Subsidy)
Acquisition Buyout & Recap
Ownership Structure Trade-Off Matrix
Path Capital Provider Debt Absorption Launch Cadence Resilience Estimated Valuation
Current JV (Status Quo) Boeing & Lockheed Martin Borne by JV & Parents High vulnerability to Starliner/BE-4 engine delays $1.8B - $2.2B (Distressed)
Parent Recapitalization Boeing / Lockheed direct debt absorption Converted to equity Moderate; dependent on parent corporate appetite $2.2B - $2.7B
Third-Party Acquirer Defense Giant / Private Equity Consortium Refinanced at acquisition close High; capital invested in second factory line $2.5B (Active Bid)
Enjoy this tool? Build your own with Super