Cal Smith Insurance Agency, LLC
How we got $747K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 30% 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 |
|---|---|---|
| CAL SMITH INSURANCE AGENCY, LLC this business | $759K | — |
| KELLY DODD LLC Edmond · 1 employees | $364K | 0.0 mi |
| SHERLOCK INSURANCE, L.L.C. Edmond · 3 employees | $640K | 0.0 mi |
| Ashley Tol, SIG Commercial and Personal Insurance Agent Edmond | $806K | 0.0 mi |
| COVENANT INSURANCE ADVISORS, LLC Edmond · 4 employees | $738K | 0.0 mi |
| Mike Teague - State Farm Insurance Agent Edmond | $806K | 0.1 mi |
| CAMERON MCCOY Edmond · 1 employees | $407K | 0.1 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $886K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $500K |
| Estimate: the two combined (geometric mean) | $759K |
| EBITDA margin (industry, adjusted for size) | 33% |
| EBITDA = revenue × margin | $249K |
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 | $747K |
| Multiple for this size and industry | 3× |
| Value range | $393K – $1.0M |
| Revenue range | $499K – $866K |
| EBITDA range | $164K – $284K |
| Industry (NAICS) | Insurance Agencies and Brokerages (524210) |
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
People & advisors
Advisors
- BankingMidFirst BankPPP / 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 Roles are as stated there and may be out of date.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
| MidFirst Bank PPP 2020, PPP 2021 | All 2,403 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $22K | 3 |
| 1/20/2021 | second | $25K | 5 |
About Cal Smith Insurance Agency, LLC
Cal Smith Insurance Agency, LLC is an insurance agencies company in Edmond, Oklahoma. Its estimated annual revenue is about $759K, with roughly $249K of EBITDA. It has about 5 employees. Its estimated business value is $747K (likely range $393K–$1.0M).
Common questions
- Who owns Cal Smith Insurance Agency, LLC?
- The owner of Cal Smith Insurance Agency, 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 Cal Smith Insurance Agency, LLC make?
- SeeBITDA estimates Cal Smith Insurance Agency, LLC's annual revenue at about $759K (likely between $499K and $866K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cal Smith Insurance Agency, LLC worth?
- About $747K, roughly 3× its estimated EBITDA of $249K, typical for a insurance agencies company its size. Likely range: $393K–$1.0M.
- How many employees does Cal Smith Insurance Agency, LLC have?
- About 5, as reported on its PPP loan.