Crafton Pump Service, Inc.
How we got $2.4M
Based on its 21 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- In business 21 years (since 2005)
From public records and the company's website, not a statement that it's for sale.
Customers & suppliers
Customers
- Indian Health Service · federal contracts $41K
Estimated value over time
▲ 41% 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 |
|---|---|---|
| CRAFTON PUMP SERVICE, INC. this business | $8.2M | — |
| UNITED UTILITY SERVICES, LLC Grove · 8 employees | $1.9M | 16.8 mi |
| DON OLSON LLC Afton · 3 employees | $2.0M | 18.4 mi |
| GLOBAL TANK CONSTRUCTION LLC Pryor · 2 employees | $1.5M | 33.3 mi |
| JAYBELLE CONSTRUCTION LLC Rose · 5 employees | $2.3M | 37.5 mi |
| ACCELL CONSTRUCTION INC. Claremore · 34 employees | $13.5M | 41.4 mi |
| JERRY'S EXCAVATION INC. Hulbert · 22 employees | $11.4M | 49.7 mi |
The full calculation
| Employees reported to the SBA | 21 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $10.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.9M |
| Estimate: the two combined (geometric mean) | $8.2M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $861K |
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 | $2.4M |
| Multiple for this size and industry | 2.8× |
| Value range | $1.3M – $3.3M |
| Revenue range | $5.4M – $9.3M |
| EBITDA range | $567K – $982K |
| Industry (NAICS) | Water and Sewer Line and Related Structures Construction (237110) |
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: 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
History & advisors
Advisors
- BankingGrand Savings 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
| Grand Savings Bank PPP 2020 | All 196 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 | $108K | 21 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Crafton Pump Service, Inc.
Crafton Pump Service, Inc. is a water and sewer line and related structures construction company in Fairland, Oklahoma, in business since 2005. Its estimated annual revenue is about $8.2M, with roughly $861K of EBITDA. It has about 21 employees. Its estimated business value is $2.4M (likely range $1.3M–$3.3M).
Common questions
- Who owns Crafton Pump Service, Inc.?
- The owner of Crafton Pump Service, 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 Crafton Pump Service, Inc. make?
- SeeBITDA estimates Crafton Pump Service, Inc.'s annual revenue at about $8.2M (likely between $5.4M and $9.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Crafton Pump Service, Inc. worth?
- About $2.4M, roughly 2.8× its estimated EBITDA of $861K, typical for a water and sewer line and related structures construction company its size. Likely range: $1.3M–$3.3M.
- How many employees does Crafton Pump Service, Inc. have?
- About 21, as reported on its PPP loan.
- When was Crafton Pump Service, Inc. founded?
- Crafton Pump Service, Inc. has been in business since 2005.