Isi Acquisition LLC
How we got $6.0M
Based on its 25 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 45% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| ISI ACQUISITION LLC this business | $12.5M | — |
| BADAC Adventure Co Tulsa | $22.5M | 4.2 mi |
| PRO TOUCH-UP, LLC Broken Arrow · 10 employees | $4.7M | 8.7 mi |
| TRI-STATE TRANSPORATION, LLC Tulsa · 8 employees | $5.4M | 9.8 mi |
| Luxury Exotic Customs and Replicas Tulsa | $1.4M | 14.6 mi |
| Reading Truck Claremore | $2.3M | 14.6 mi |
| Cadet Truck Bodies Chouteau | $3.0M | 25.7 mi |
The full calculation
| Employees reported to the SBA | 25 |
| 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) | $11.4M |
| Estimate: the two combined (geometric mean) | $12.5M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $1.3M |
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 | $6.0M |
| Multiple for this size and industry | 4.7× |
| Value range | $3.2M – $8.2M |
| Revenue range | $8.2M – $14.2M |
| EBITDA range | $841K – $1.5M |
| Industry (NAICS) | Motor Vehicle Body Manufacturing (336211) |
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
History & advisors
Advisors
- BankingThe Central Trust 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 Roles are as stated there and may be out of date.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
| The Central Trust Bank PPP 2020, PPP 2021 | All 323 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/4/2020 | first | $275K | 21 |
| 1/26/2021 | second | $279K | 25 |
About Isi Acquisition LLC
Isi Acquisition LLC is a motor vehicle body manufacturing company in Tulsa, Oklahoma. Its estimated annual revenue is about $12.5M, with roughly $1.3M of EBITDA. It has about 25 employees. Its estimated business value is $6.0M (likely range $3.2M–$8.2M).
Common questions
- Who owns Isi Acquisition LLC?
- The owner of Isi Acquisition 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 Isi Acquisition LLC make?
- SeeBITDA estimates Isi Acquisition LLC's annual revenue at about $12.5M (likely between $8.2M and $14.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Isi Acquisition LLC worth?
- About $6.0M, roughly 4.7× its estimated EBITDA of $1.3M, typical for a motor vehicle body manufacturing company its size. Likely range: $3.2M–$8.2M.
- How many employees does Isi Acquisition LLC have?
- About 25, as reported on its PPP loan.