Cohesive Staffing Solutions, LLC
How we got $5.1M
Based on its 83 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 25% 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 |
|---|---|---|
| COHESIVE STAFFING SOLUTIONS, LLC this business | $11.9M | — |
| COHESIVE CLINICAL STAFFING, LLC Shawnee · 82 employees | $11.4M | 2.0 mi |
| COHESIVE HEALTHCARE RESOURCES LAUDERDALE, LLC Shawnee · 146 employees | $15.6M | 2.1 mi |
| CONSOLIDATED SECURITY CONSULTANTS, INC Luther · 4 employees | $528K | 25.4 mi |
| DEAN STAFFING SERVICES, INC. Jones · 45 employees | $5.6M | 25.8 mi |
| 4P MANAGEMENT COMPANY, LLC Norman · 3 employees | $626K | 28.3 mi |
| A1 STAFFING AGENCY INC. Oklahoma City · 44 employees | $7.7M | 29.3 mi |
The full calculation
| Employees reported to the SBA | 83 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $9.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $11.4M |
| Estimate: the two combined (geometric mean) | $11.9M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $1.1M |
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 | $5.1M |
| Multiple for this size and industry | 4.5× |
| Value range | $2.7M – $6.9M |
| Revenue range | $7.8M – $13.6M |
| EBITDA range | $739K – $1.3M |
| Industry (NAICS) | Temporary Help Services (561320) |
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
- BankingFirst United Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| First United Bank and Trust Company PPP 2020 | All 2,229 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 7/15/2020 | first | $754K | 83 |
About Cohesive Staffing Solutions, LLC
Cohesive Staffing Solutions, LLC is a staffing & recruiting company in Shawnee, Oklahoma. Its estimated annual revenue is about $11.9M, with roughly $1.1M of EBITDA. It has about 83 employees. Its estimated business value is $5.1M (likely range $2.7M–$6.9M).
Common questions
- Who owns Cohesive Staffing Solutions, LLC?
- The owner of Cohesive Staffing Solutions, 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 Cohesive Staffing Solutions, LLC make?
- SeeBITDA estimates Cohesive Staffing Solutions, LLC's annual revenue at about $11.9M (likely between $7.8M and $13.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cohesive Staffing Solutions, LLC worth?
- About $5.1M, roughly 4.5× its estimated EBITDA of $1.1M, typical for a staffing & recruiting company its size. Likely range: $2.7M–$6.9M.
- How many employees does Cohesive Staffing Solutions, LLC have?
- About 83, as reported on its PPP loan.