Cmswillowbrook Inc.
How we got $18.9M
Based on its 76 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▼ 37% 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.
Employees over time
▲ 104% since 2021Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2021 | PPP loan | 76 | $54.5M |
| 2020 | Form 5500 | 155 | $111.1M |
| 2021 | Form 5500 | 149 | $106.8M |
| 2022 | Form 5500 | 151 | $108.2M |
| 2023 | Form 5500 | 152 | $109.0M |
| 2024 | Form 5500 | 155 | $111.1M |
| 2025 | Form 5500 | 155 | $111.1M |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| CMSWILLOWBROOK INC. this business | $104.3M | — |
| CONSTRUCTION MANAGEMENT SPECIALISTS, LLC Chickasha · 2 employees | $1.7M | 0.0 mi |
| CMS WILLOWBROOK INC Chickasha · 85 employees | $112.6M | 0.0 mi |
| ELITE STAR CONSTRUCTION LLC Chickasha · 5 employees | $3.6M | 0.5 mi |
| BORDWINE DEVELOPMENT, INC. Chickasha · 22 employees | $17.2M | 1.1 mi |
| VIZION ENVIRONMENTAL SERVICES LLC Chickasha · 1 employees | $849K | 1.1 mi |
| CHAR DON BUILDERS, INC Chickasha · 3 employees | $2.3M | 2.4 mi |
The full calculation
| Employees reported to the SBA | 76 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $74.9M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $111.6M |
| Estimate: the two combined (geometric mean) | $104.3M |
| EBITDA margin (industry, adjusted for size) | 4% |
| EBITDA = revenue × margin | $4.6M |
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 | $18.9M |
| Multiple for this size and industry | 4.1× |
| Value range | $9.9M – $25.9M |
| Revenue range | $68.6M – $118.9M |
| EBITDA range | $3.0M – $5.3M |
| Industry (NAICS) | Commercial and Institutional Building Construction (236220) |
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
- AccountingRose Rock CPAS, PLLCAudits its 401(k) plan (2022 filing)
- BankingThe First National Bank and Trust Co, Chickasha, OklahomaPPP / 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
| The First National Bank and Trust Co, Chickasha, Oklahoma PPP 2021 | All 478 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 2/25/2021 | second | $1.3M | 76 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Cmswillowbrook Inc.
Cmswillowbrook Inc. is a commercial construction company in Chickasha, Oklahoma. Its estimated annual revenue is about $104.3M, with roughly $4.6M of EBITDA. It has about 155 employees. Its estimated business value is $18.9M (likely range $9.9M–$25.9M).
Common questions
- Who owns Cmswillowbrook Inc.?
- The owner of Cmswillowbrook Inc. 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 Cmswillowbrook Inc. make?
- SeeBITDA estimates Cmswillowbrook Inc.'s annual revenue at about $104.3M (likely between $68.6M and $118.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cmswillowbrook Inc. worth?
- About $18.9M, roughly 4.1× its estimated EBITDA of $4.6M, typical for a commercial construction company its size. Likely range: $9.9M–$25.9M.
- How many employees does Cmswillowbrook Inc. have?
- About 155, from its 2025 retirement-plan filing.