Cooper and Mill Brewing Co., LLC
How we got $226K
Based on its 1 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
What they do
Cooper and Mill is a family-friendly brewery in Bartlesville that serves handcrafted beers brewed in-house and offers event space for rent.
From the company's website. Industry: Breweries.
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| COOPER AND MILL BREWING CO., LLC this business | $327K | — |
| Scissortail Brewing Company Dewey | $3.5M | 4.0 mi |
| Dollhouse Road Brewing Pawhuska | $3.5M | 21.2 mi |
| Gander Way Winery Skiatook | $3.5M | 26.0 mi |
| Giacomo's Vineyard & Events Tulsa County | $3.5M | 28.9 mi |
| EMERSUMNICE BREWERY, INC. Owasso · 27 employees | $9.0M | 34.2 mi |
| Anheuser-Busch Co (Bud Light/Budweiser) Tulsa | $3.5M | 38.4 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $283K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $291K |
| Estimate: the two combined (geometric mean) | $327K |
| EBITDA margin (industry, adjusted for size) | 28% |
| EBITDA = revenue × margin | $90K |
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 | $226K |
| Multiple for this size and industry | 2.5× |
| Value range | $119K – $309K |
| Revenue range | $215K – $373K |
| EBITDA range | $59K – $103K |
| 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
- BankingArvest 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2020 | All 5,114 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $8K | 1 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Cooper and Mill Brewing Co., LLC
Cooper and Mill Brewing Co., LLC is a breweries company in Bartlesville, Oklahoma, in business since 2019. Its estimated annual revenue is about $327K, with roughly $90K of EBITDA. It has about 1 employees. Its estimated business value is $226K (likely range $119K–$309K).
Common questions
- Who owns Cooper and Mill Brewing Co., LLC?
- The owner of Cooper and Mill Brewing Co., 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 Cooper and Mill Brewing Co., LLC make?
- SeeBITDA estimates Cooper and Mill Brewing Co., LLC's annual revenue at about $327K (likely between $215K and $373K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cooper and Mill Brewing Co., LLC worth?
- About $226K, roughly 2.5× its estimated EBITDA of $90K, typical for a breweries company its size. Likely range: $119K–$309K.
- How many employees does Cooper and Mill Brewing Co., LLC have?
- About 1, as reported on its PPP loan.
- When was Cooper and Mill Brewing Co., LLC founded?
- Cooper and Mill Brewing Co., LLC has been in business since 2019.