Johnsons Rainmaker Irrigation, Inc
How we got $413K
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
▲ 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 |
|---|---|---|
| JOHNSONS RAINMAKER IRRIGATION, INC this business | $1.7M | — |
| GEORGE WELLS & COMPANY El Reno · 9 employees | $3.8M | 2.2 mi |
| DIAMOND OIL FIELD SERVICES INC El Reno · 58 employees | $31.1M | 2.3 mi |
| OKIE EXCAVATORS El Reno · 17 employees | $4.8M | 5.0 mi |
| Weatherford International Yukon | $5.8M | 6.4 mi |
| ABLE ENVIRONMENTAL DRILLING, LLC Yukon · 17 employees | $6.8M | 7.1 mi |
| FRONTIER WELL SERVICE, INC. Yukon · 27 employees | $17.4M | 8.5 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.6M |
| Estimate: the two combined (geometric mean) | $1.7M |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $218K |
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 | $413K |
| Multiple for this size and industry | 1.9× |
| Value range | $217K – $565K |
| Revenue range | $1.1M – $1.9M |
| EBITDA range | $143K – $248K |
| Industry (NAICS) | Water and Sewer Line and Related Structures Construction (237110) |
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
- BankingBancFirstPPP / 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 Roles are as stated there and may be out of date.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
| BancFirst PPP 2020, PPP 2021 | All 7,048 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/14/2020 | first | $34K | 3 |
| 2/24/2021 | second | $31K | 2 |
About Johnsons Rainmaker Irrigation, Inc
Johnsons Rainmaker Irrigation, Inc is a water and sewer line and related structures construction company in El Reno, Oklahoma. Its estimated annual revenue is about $1.7M, with roughly $218K of EBITDA. It has about 3 employees. Its estimated business value is $413K (likely range $217K–$565K).
Common questions
- Who owns Johnsons Rainmaker Irrigation, Inc?
- The owner of Johnsons Rainmaker Irrigation, 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 Johnsons Rainmaker Irrigation, Inc make?
- SeeBITDA estimates Johnsons Rainmaker Irrigation, 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 Johnsons Rainmaker Irrigation, Inc worth?
- About $413K, roughly 1.9× its estimated EBITDA of $218K, typical for a water and sewer line and related structures construction company its size. Likely range: $217K–$565K.
- How many employees does Johnsons Rainmaker Irrigation, Inc have?
- About 3, as reported on its PPP loan.