Fisource Inc
How we got $2.3M
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 63% 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 |
|---|---|---|
| FISOURCE INC this business | $1.7M | — |
| MEL STEWART INVESTMENT SERVICES, LLC Edmond · 1 employees | $408K | 0.1 mi |
| Allstate Insurance: Brian Hoff Edmond | $806K | 0.2 mi |
| Shelter Insurance - Sean Thomas Okmulgee | $806K | 0.2 mi |
| Shelter Insurance Edmond | $806K | 0.2 mi |
| HOMEWORX LLC Edmond · 13 employees | $4.1M | 0.3 mi |
| Coppermark Public Adjusters Edmond | $806K | 0.3 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.4M |
| Estimate: the two combined (geometric mean) | $1.7M |
| EBITDA margin (industry, adjusted for size) | 30% |
| EBITDA = revenue × margin | $507K |
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 | $2.3M |
| Multiple for this size and industry | 4.5× |
| Value range | $1.2M – $3.1M |
| Revenue range | $1.1M – $1.9M |
| EBITDA range | $334K – $578K |
| Industry (NAICS) | Pharmacy Benefit Management and Other Third Party Administration of Insurance and Pension Funds (524292) |
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
- BankingBOKF, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| BOKF, National Association PPP 2020 | All 2,399 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $34K | 3 |
About Fisource Inc
Fisource Inc is an insurance agencies company in Edmond, Oklahoma. Its estimated annual revenue is about $1.7M, with roughly $507K of EBITDA. It has about 3 employees. Its estimated business value is $2.3M (likely range $1.2M–$3.1M).
Common questions
- Who owns Fisource Inc?
- The owner of Fisource 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 Fisource Inc make?
- SeeBITDA estimates Fisource Inc's annual revenue at about $1.7M (likely between $1.1M and $1.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Fisource Inc worth?
- About $2.3M, roughly 4.5× its estimated EBITDA of $507K, typical for a insurance agencies company its size. Likely range: $1.2M–$3.1M.
- How many employees does Fisource Inc have?
- About 3, as reported on its PPP loan.