Li-Si-Wi-Nwi Health, Inc.
How we got $42.8M
Based on its 215 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 55% 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 |
|---|---|---|
| LI-SI-WI-NWI HEALTH, INC. this business | $45.2M | — |
| PATRICIA K JONES LLC Tecumseh · 1 employees | $259K | 2.8 mi |
| Shawnee Big Book Group Shawnee | $927K | 3.2 mi |
| AM PM Clinic Shawnee | $927K | 3.7 mi |
| LCD COUNSELING SERVICES, PLLC Shawnee · 1 employees | $233K | 3.8 mi |
| DaVita Shawnee | $927K | 5.5 mi |
| GATEWAY TO PREVENTION AND RECOVERY, INC. Shawnee · 59 employees | $3.5M | 5.7 mi |
The full calculation
| Employees reported to the SBA | 215 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $42.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $48.3M |
| Estimate: the two combined (geometric mean) | $45.2M |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $6.6M |
Brought up to date: prices are 10% higher than in the benchmark's year and Oklahoma employment in this industry has grown 24% since 2020, both included above.
| Estimated value = EBITDA × typical sale multiple | $42.8M |
| Multiple for this size and industry | 6.5× |
| Value range | $25.7M – $66.8M |
| Revenue range | $33.9M – $58.8M |
| EBITDA range | $4.9M – $8.6M |
| Industry (NAICS) | All Other Outpatient Care Centers (621498) |
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
People & 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 Roles are as stated there and may be out of date.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 | 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 |
|---|---|---|---|
| 4/10/2020 | first | $2.5M | 215 |
About Li-Si-Wi-Nwi Health, Inc.
Li-Si-Wi-Nwi Health, Inc. is a doctors & clinics company in Shawnee, Oklahoma. Its estimated annual revenue is about $45.2M, with roughly $6.6M of EBITDA. It has about 215 employees. Its estimated business value is $42.8M (likely range $25.7M–$66.8M).
Common questions
- Who owns Li-Si-Wi-Nwi Health, Inc.?
- The owner of Li-Si-Wi-Nwi Health, 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 Li-Si-Wi-Nwi Health, Inc. make?
- SeeBITDA estimates Li-Si-Wi-Nwi Health, Inc.'s annual revenue at about $45.2M (likely between $33.9M and $58.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Li-Si-Wi-Nwi Health, Inc. worth?
- About $42.8M, roughly 6.5× its estimated EBITDA of $6.6M, typical for a doctors & clinics company its size. Likely range: $25.7M–$66.8M.
- How many employees does Li-Si-Wi-Nwi Health, Inc. have?
- About 215, as reported on its PPP loan.