Coop Ale Works, LLC
How we got $11.2M
Based on its 29 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 33% 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
▲ 10% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 29 | $9.5M |
| 2020 | Form 5500 | 28 | $9.2M |
| 2021 | Form 5500 | 21 | $6.9M |
| 2022 | Form 5500 | 32 | $10.5M |
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 |
|---|---|---|
| COOP ALE WORKS, LLC this business | $11.9M | — |
| CITY BREWERS LEAGUE, LLC Oklahoma City · 3 employees | $832K | 4.9 mi |
| SUMMERSIDE VINEYARD & WINERY INC Tuttle · 2 employees | $547K | 7.3 mi |
| THE BIG FRIENDLY LLC Oklahoma City · 8 employees | $1.7M | 7.4 mi |
| Cross Timbers Brewing Co. Oklahoma City | $3.5M | 7.5 mi |
| Backyard Vineyards Oklahoma City | $3.5M | 7.7 mi |
| Huebert Brewing Co. Oklahoma City | $3.5M | 7.8 mi |
The full calculation
| Employees reported to the SBA | 29 |
| 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) | $13.2M |
| Estimate: the two combined (geometric mean) | $11.9M |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $2.0M |
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 | $11.2M |
| Multiple for this size and industry | 5.5× |
| Value range | $5.9M – $15.3M |
| Revenue range | $7.8M – $13.5M |
| EBITDA range | $1.3M – $2.3M |
| Industry (NAICS) | Breweries (312120) |
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. 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
- BankingValliance 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
| Valliance Bank PPP 2020 | All 439 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/5/2020 | first | $376K | 29 |
About Coop Ale Works, LLC
Coop Ale Works, LLC is a breweries company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $11.9M, with roughly $2.0M of EBITDA. It has about 32 employees. Its estimated business value is $11.2M (likely range $5.9M–$15.3M).
Common questions
- Who owns Coop Ale Works, LLC?
- The owner of Coop Ale Works, 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 Coop Ale Works, LLC make?
- SeeBITDA estimates Coop Ale Works, LLC's annual revenue at about $11.9M (likely between $7.8M and $13.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Coop Ale Works, LLC worth?
- About $11.2M, roughly 5.5× its estimated EBITDA of $2.0M, typical for a breweries company its size. Likely range: $5.9M–$15.3M.
- How many employees does Coop Ale Works, LLC have?
- About 32, from its 2022 retirement-plan filing.