B & L Waterworks Supply LLC
How we got $2.1M
Based on its 10 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 46% since 2020Today's estimate scaled by the headcount reported each year and that year's prices. A trend, not a record of past sale values.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| B & L WATERWORKS SUPPLY LLC this business | $7.8M | — |
| Blue Rhino Propane Exchange Miami | $9.6M | 0.4 mi |
| Blue Rhino Propane Exchange Miami | $9.6M | 2.0 mi |
| Blue Rhino Propane Exchange Miami | $9.6M | 2.4 mi |
| Used Parts Washers Miami | $3.0M | 2.8 mi |
| Blue Rhino Propane Exchange Miami | $9.6M | 3.4 mi |
| I-44 AUTO AUCTION, LLC Miami · 5 employees | $13.8M | 3.5 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $10.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.5M |
| Estimate: the two combined (geometric mean) | $7.8M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $573K |
Figures are shown toward the upper part of their range rather than at its middle.
Brought up to date assuming revenue has grown 8% a year since 2020, when the PPP figures were reported; included above.
| Estimated value = EBITDA × typical sale multiple | $2.1M |
| Multiple for this size and industry | 3.6× |
| Value range | $1.1M – $2.8M |
| Revenue range | $5.1M – $8.9M |
| EBITDA range | $377K – $653K |
| Industry (NAICS) | Plumbing and Heating Equipment and Supplies (Hydronics) Merchant Wholesalers (423720) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
EBITDA margin: from IRS tax returns of S corporations in this industry (2019–2022), adjusted for company size: smaller companies typically run higher margins. EBITDA here is after owners' salaries.
Benchmarks: US Economic Census 2022, OK. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
History & advisors
Advisors
- BankingWelch State Bank of Welch, Okla.PPP / SBA lender
From the company's own website and public filings (DOL Form 5500, IRS Form 990, SBA). Roles are as stated there and may be out of date.
Banking relationships
| Welch State Bank of Welch, Okla. PPP 2020 | All 108 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $51K | 10 |
About B & L Waterworks Supply LLC
B & L Waterworks Supply LLC is a plumbing and heating equipment and supplies (hydronics) merchant wholesalers company in Miami, Oklahoma. Its estimated annual revenue is about $7.8M, with roughly $573K of EBITDA. It has about 10 employees. Its estimated business value is $2.1M (likely range $1.1M–$2.8M).
Common questions
- Who owns B & L Waterworks Supply LLC?
- The owner of B & L Waterworks Supply LLC isn't in public records we've found yet. If you own or run the business, you can add or correct its details on SeeBITDA.
- How much revenue does B & L Waterworks Supply LLC make?
- SeeBITDA estimates B & L Waterworks Supply LLC's annual revenue at about $7.8M (likely between $5.1M and $8.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is B & L Waterworks Supply LLC worth?
- About $2.1M, roughly 3.6× its estimated EBITDA of $573K, typical for a plumbing and heating equipment and supplies (hydronics) merchant wholesalers company its size. Likely range: $1.1M–$2.8M.
- How many employees does B & L Waterworks Supply LLC have?
- About 10, as reported on its PPP loan.