Horizon Manufacturing, Inc.
How we got $1.4M
Based on its 16 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 18% 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 |
|---|---|---|
| HORIZON MANUFACTURING, INC. this business | $3.8M | — |
| QUALITY AIRCRAFT MAINTENANCE, INC. Stillwater · 1 employees | $399K | 23.2 mi |
| Reagent Chemical & Research Enid | $1.8M | 28.6 mi |
| Continental Carbon Co Ponca City | $1.8M | 28.6 mi |
| Jupiter Sulphur Inc Ponca City | $1.8M | 29.2 mi |
| Throop Propane Company Ponca City | $1.8M | 30.9 mi |
| CIRCLE B DIESEL SERVICES,LLC Hennessey · 1 employees | $585K | 31.2 mi |
The full calculation
| Employees reported to the SBA | 16 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.3M |
| Estimate: the two combined (geometric mean) | $3.8M |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $478K |
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 | $1.4M |
| Multiple for this size and industry | 3× |
| Value range | $754K – $2.0M |
| Revenue range | $2.5M – $4.4M |
| EBITDA range | $314K – $545K |
| Industry (NAICS) | Commercial and Industrial Machinery and Equipment (except Automotive and Electronic) Repair and Maintenance (811310) |
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
- BankingIntuit Financing Inc., Cross River 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 Roles are as stated there and may be out of date.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
| Cross River Bank PPP 2021 | All 589 borrowers → |
| Intuit Financing Inc. PPP 2020 | All 111 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 7/21/2020 | first | $67K | 13 |
| 3/17/2021 | second | $67K | 16 |
About Horizon Manufacturing, Inc.
Horizon Manufacturing, Inc. is a commercial and industrial machinery and equipment (except automotive and electronic) repair and maintenance company in Perry, Oklahoma. Its estimated annual revenue is about $3.8M, with roughly $478K of EBITDA. It has about 16 employees. Its estimated business value is $1.4M (likely range $754K–$2.0M).
Common questions
- Who owns Horizon Manufacturing, Inc.?
- The owner of Horizon Manufacturing, 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 Horizon Manufacturing, Inc. make?
- SeeBITDA estimates Horizon Manufacturing, Inc.'s annual revenue at about $3.8M (likely between $2.5M and $4.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Horizon Manufacturing, Inc. worth?
- About $1.4M, roughly 3× its estimated EBITDA of $478K, typical for a commercial and industrial machinery and equipment (except automotive and electronic) repair and maintenance company its size. Likely range: $754K–$2.0M.
- How many employees does Horizon Manufacturing, Inc. have?
- About 16, as reported on its PPP loan.