J.r.w., Inc.
How we got $15.2M
Based on its 56 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 59% 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 |
|---|---|---|
| J.R.W., INC. this business | $40.1M | — |
| OKLAHOMA PROMO LLC Jenks · 2 employees | $1.0M | 1.2 mi |
| JACKSON MEDICAL LLC Jenks · 1 employees | $566K | 2.4 mi |
| BODY MIND & SPIRIT WELLNESS CENTER Jenks · 3 employees | $1.4M | 3.6 mi |
| BODY MIND & SPIRIT WELLNESS CENTER, INSTITUTE Tulsa · 4 employees | $1.6M | 5.3 mi |
| MEDIA CONCEPTS, INC. Tulsa · 2 employees | $1.1M | 5.6 mi |
| SCENTS PLUS/CYNTHIA H. HOWARD LLC Sapulpa · 5 employees | $2.0M | 5.8 mi |
The full calculation
| Employees reported to the SBA | 56 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $21.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $57.9M |
| Estimate: the two combined (geometric mean) | $40.1M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $3.5M |
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 | $15.2M |
| Multiple for this size and industry | 4.4× |
| Value range | $8.0M – $20.8M |
| Revenue range | $26.4M – $45.8M |
| EBITDA range | $2.3M – $3.9M |
| Industry (NAICS) | Retail Trade (454390) |
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: approximate sector default. 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
- BankingMabrey 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 Roles are as stated there and may be out of date.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
| Mabrey Bank PPP 2020, PPP 2021 | All 851 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 | $1.0M | 56 |
| 1/21/2021 | second | $1.0M | 50 |
About J.r.w., Inc.
J.r.w., Inc. is a retail trade company in Jenks, Oklahoma. Its estimated annual revenue is about $40.1M, with roughly $3.5M of EBITDA. It has about 56 employees. Its estimated business value is $15.2M (likely range $8.0M–$20.8M).
Common questions
- Who owns J.r.w., Inc.?
- The owner of J.r.w., 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 J.r.w., Inc. make?
- SeeBITDA estimates J.r.w., Inc.'s annual revenue at about $40.1M (likely between $26.4M and $45.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is J.r.w., Inc. worth?
- About $15.2M, roughly 4.4× its estimated EBITDA of $3.5M, typical for a retail trade company its size. Likely range: $8.0M–$20.8M.
- How many employees does J.r.w., Inc. have?
- About 56, as reported on its PPP loan.