Kelly Cook Oil LLC
How we got $4.7M
Based on its 10 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 9% 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 |
|---|---|---|
| KELLY COOK OIL LLC this business | $4.7M | — |
| LEWIS A. HEMBREE PRODUCTION CO. Shawnee · 5 employees | $2.2M | 0.7 mi |
| MACARTHUR 66 INC Shawnee · 1 employees | $394K | 0.8 mi |
| K AND K PARSONS LLC Shawnee · 1 employees | $517K | 1.0 mi |
| OUTLAW H20 LLC Shawnee · 1 employees | $652K | 1.4 mi |
| M. MANDERFELD CONSULTING, INC. Shawnee · 1 employees | $662K | 1.4 mi |
| B & D CHEMICAL SERVICES, LLC Shawnee · 5 employees | $2.5M | 1.4 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.9M |
| Estimate: the two combined (geometric mean) | $4.7M |
| EBITDA margin (industry, adjusted for size) | 28% |
| 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 | $4.7M |
| Multiple for this size and industry | 3.6× |
| Value range | $2.5M – $6.4M |
| Revenue range | $3.1M – $5.4M |
| EBITDA range | $860K – $1.5M |
| Industry (NAICS) | Support Activities for Oil and Gas Operations (213112) |
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
- BankingFirst United Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| First United Bank and Trust Company PPP 2020 | All 2,229 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/6/2020 | first | $149K | 10 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Kelly Cook Oil LLC
Kelly Cook Oil LLC is an oil & gas company in Shawnee, Oklahoma, in business since 2013. Its estimated annual revenue is about $4.7M, with roughly $1.3M of EBITDA. It has about 10 employees. Its estimated business value is $4.7M (likely range $2.5M–$6.4M).
Common questions
- Who owns Kelly Cook Oil LLC?
- The owner of Kelly Cook Oil 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 Kelly Cook Oil LLC make?
- SeeBITDA estimates Kelly Cook Oil LLC's annual revenue at about $4.7M (likely between $3.1M and $5.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Kelly Cook Oil LLC worth?
- About $4.7M, roughly 3.6× its estimated EBITDA of $1.3M, typical for a oil & gas company its size. Likely range: $2.5M–$6.4M.
- How many employees does Kelly Cook Oil LLC have?
- About 10, as reported on its PPP loan.
- When was Kelly Cook Oil LLC founded?
- Kelly Cook Oil LLC has been in business since 2013.