Cedar Hill Auto Supply LLC
How we got $2.0M
Based on its 2 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 20% since 2021Today'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 |
|---|---|---|
| CEDAR HILL AUTO SUPPLY LLC this business | $7.6M | — |
| SLN COMPANY INC Mcalester · 13 employees | $9.0M | 32.9 mi |
| 6 C SERVICES LLC Atoka · 1 employees | $1.1M | 33.0 mi |
| GREEN LIGHT AUTO OF OKMULGEE INC Mcalester · 4 employees | $3.1M | 34.5 mi |
| SOUTH SIDE TIRE LLC Atoka · 1 employees | $786K | 44.1 mi |
| C & D TIRE COMPANY Poteau · 7 employees | $5.8M | 54.0 mi |
| TRI STATE RECYCLED AUTO PARTS Poteau · 4 employees | $1.8M | 54.3 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $8.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.4M |
| Estimate: the two combined (geometric mean) | $7.6M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $559K |
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 | $2.0M |
| Multiple for this size and industry | 3.6× |
| Value range | $1.1M – $2.8M |
| Revenue range | $5.0M – $8.7M |
| EBITDA range | $368K – $637K |
| Industry (NAICS) | Automobile and other motor vehicle merchant wholesalers (423110) |
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
- BankingShamrock Bank, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| Shamrock Bank, National Association PPP 2021 | All 130 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/12/2021 | first | $20K | 2 |
About Cedar Hill Auto Supply LLC
Cedar Hill Auto Supply LLC is an automobile and other motor vehicle merchant wholesalers company in Clayton, Oklahoma. Its estimated annual revenue is about $7.6M, with roughly $559K of EBITDA. It has about 2 employees. Its estimated business value is $2.0M (likely range $1.1M–$2.8M).
Common questions
- Who owns Cedar Hill Auto Supply LLC?
- The owner of Cedar Hill Auto 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 Cedar Hill Auto Supply LLC make?
- SeeBITDA estimates Cedar Hill Auto Supply LLC's annual revenue at about $7.6M (likely between $5.0M and $8.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cedar Hill Auto Supply LLC worth?
- About $2.0M, roughly 3.6× its estimated EBITDA of $559K, typical for a automobile and other motor vehicle merchant wholesalers company its size. Likely range: $1.1M–$2.8M.
- How many employees does Cedar Hill Auto Supply LLC have?
- About 2, as reported on its PPP loan.