Chillwater Apparel, LLC
How we got $621K
Based on 6 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
What we know
What they do
Chillwater Apparel sells unisex apparel and blankets with designs themed around the college town of Stillwater, Oklahoma. Its items are sold online and at 405 Mercantile in Stillwater, OK.
From the company's website. Industry: Retail Trade.
Estimated value over time
▲ 20% 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 |
|---|---|---|
| CHILLWATER APPAREL, LLC this business | $2.7M | — |
| LIKE A RHINESTONE COWGIRL, LLC Stillwater · 6 employees | $2.7M | 0.4 mi |
| KPS LLC Stillwater · 2 employees | $874K | 0.6 mi |
| ALPINE SUMMIT SUPPLY, LLC Stillwater · 5 employees | $1.6M | 0.6 mi |
| STILLWATER SUMMIT COMPANY, LLC Stillwater · 2 employees | $811K | 0.6 mi |
| THE 405 MERCANTILE CORP Stillwater · 5 employees | $2.5M | 0.6 mi |
| LILLYS LAVENDER LLC Stillwater · 6 employees | $2.3M | 0.7 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Industry revenue per employee | $300K |
| Revenue = employees × revenue per employee | $2.7M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $259K |
| Cross-check: revenue implied by PPP payroll | $296K |
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 | $621K |
| Multiple for this size and industry | 2.4× |
| Value range | $294K – $882K |
| Revenue range | $1.6M – $3.2M |
| EBITDA range | $153K – $306K |
| Industry (NAICS) | Retail Trade (448140) |
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: approximate sector default. 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
- BankingGreat Plains National 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
| Great Plains National Bank PPP 2020, PPP 2021 | All 1,112 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/29/2020 | first | $5K | 6 |
| 1/28/2021 | second | $4K | 4 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Chillwater Apparel, LLC
Chillwater Apparel, LLC is a retail trade company in Stillwater, Oklahoma, in business since 2014. It is owned by Cassie Taylor. Its estimated annual revenue is about $2.7M, with roughly $259K of EBITDA. It has about 6 employees. Its estimated business value is $621K (likely range $294K–$882K).
Common questions
- Who owns Chillwater Apparel, LLC?
- Chillwater Apparel, LLC is owned by Cassie Taylor, according to public sources such as the company's website or filings.
- How much revenue does Chillwater Apparel, LLC make?
- SeeBITDA estimates Chillwater Apparel, LLC's annual revenue at about $2.7M (likely between $1.6M and $3.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Chillwater Apparel, LLC worth?
- About $621K, roughly 2.4× its estimated EBITDA of $259K, typical for a retail trade company its size. Likely range: $294K–$882K.
- How many employees does Chillwater Apparel, LLC have?
- About 6, as reported on its PPP loan.
- When was Chillwater Apparel, LLC founded?
- Chillwater Apparel, LLC has been in business since 2014.