Rockford, IL
90 employees · 2 lines · 8 machines acquisition target
0
parts to replace ASAP
8
parts to replace soon
0
parts working
$1.4M–$3.2M
machine replacement value
Deal view · what this scan means for the purchase price
$429k–$2.5M
deferred CapEx the buyer inherits
$429k
pay this much less (PV of the low case)
$1.7M
plus hold back at closing
deferred CapEx 2027-2029 from 8 control part(s) + 6 machine(s) at end of life; price cut = low case at face value, holdback = PV of the high-low gap at 10.0% (estimate, velocity #15 (Nov 14): PE hurdle ~25%)
CapEx cliff · next 5 years ($79,100–$262k)
Dark = low estimate, light = up to high estimate. Control-part replacements + migration engineering. How we got this: Sources page.
Savings and our fee (per year)
Not priced yet: this plant is an acquisition target. See the deal view above.
Line stoppers · downtime exposure per year (failure odds × hours down × $/hour × share not made up later)
| Part | Hours down if it fails | Exposure / year | Why |
|---|---|---|---|
| PE-L1-M02-C2 | 112–400 h | $22,638–$254k | PE-L1 stops if it fails; unknown, age 32y; no spare: new-unit lead time (capped at 10-25 operating days: repair, used unit or bypass) |
| PE-L1-M02-C1 | 48–192 h | $5,586–$70,224 | PE-L1 stops if it fails; discontinued, age 28y; no spare: emergency buy from a listing |
| PE-L2-M02-C1 | 2–8 h | $349–$3,990 | PE-L2 stops if it fails; discontinued, age 26y; swap in shelf spare PE-S002 |
| PE-L2-M01-C1 | 2–8 h | $331–$3,780 | PE-L2 stops if it fails; discontinued, age 27y; swap in shelf spare PE-S001 |
| PE-L1-M01-C1 | 2–8 h | $153–$1,925 | PE-L1 stops if it fails; discontinued, age 25y; swap in shelf spare PE-S006 |
Line 1 · CNC machining
4 replace soonmachines worth $680k–$1.6M
| Machine | Parts | Risk | Replacement value | |
|---|---|---|---|---|
| Haas VF-4 line stopper cnc mill · built 1994 | 1 | Replace soon | $180k–$420k | details → |
| Haas ST-30 line stopper cnc lathe · built 1994 | 2 | Replace soon | $160k–$380k | details → |
| Okuma MB-46VAE cnc mill · built 2008 | 2 | Replace soon | $180k–$420k | details → |
| Haas ST-30 cnc lathe · built 1992 | 1 | Replace soon | $160k–$380k | details → |
Line 2 · Grinding + inspection
4 replace soonmachines worth $680k–$1.6M
| Machine | Parts | Risk | Replacement value | |
|---|---|---|---|---|
| Okuma MB-46VAE line stopper cnc mill · built 1999 | 1 | Replace soon | $180k–$420k | details → |
| Mazak QTN-250 line stopper cnc lathe · built 1994 | 1 | Replace soon | $160k–$380k | details → |
| Mazak VCN-530C cnc mill · built 1996 | 1 | Replace soon | $180k–$420k | details → |
| Okuma LB3000 EX cnc lathe · built 2010 | 1 | Replace soon | $160k–$380k | details → |