TSLA × SpaceX Reverse Merger Simulator
Current Market Data (Jan 2026)
TSLA Market Cap
~$1.5T
SpaceX Valuation
~$800B
Musk Tesla Stake
~13%
Musk SpaceX Stake
~42-54%
Simulation Parameters
Your Investment ($)
Tesla Market Cap ($B)
1500
SpaceX Valuation ($B)
800
Projection Years
5
Tesla CAGR (%)
20
SpaceX CAGR (%)
50
Musk Tesla Stake (%)
13
Musk SpaceX Stake (%)
48
Combined Market Cap
$2.30T
Your Dilution
34.8%
SpaceX Exposure
$3,478.261
Milestones Hit
1/12
Musk New Stake
25.2%
AD SPACE
Shareholder Allocation
Pre-Merger (Tesla Only)
Musk 13%
Others 87%
Post-Merger (Combined)
Musk 25.2%
+12.2%
AD SPACE
Musk $1T Compensation Milestones
Before
13%
→
After
25.2%
1/12 Hit
$2.0T
$2.5T
$3.0T
$3.5T
$4.0T
$4.5T
$5.0T
$5.5T
$6.0T
$6.5T
$7.5T
$8.5T
Progress to $8.5T
27%
AD SPACE
No Merger (Tesla Only)
$24,883.2
+148.8%
With Merger
$42,641.217
+326.4%
Merger Advantage
+177.6%
$17,758.017 extra
AD SPACE
5 Year Projection
No Merger
With Merger
AD SPACE