Luke Willis Design Inc
How we got $129K
Based on its 2 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 44% since 2021Today'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 |
|---|---|---|
| LUKE WILLIS DESIGN INC this business | $353K | — |
| Mowrer Carpet Care Broken Arrow | $935K | 0.3 mi |
| CASEY JOE'S TOTAL LAWN CARE LLC Broken Arrow · 8 employees | $1.2M | 0.4 mi |
| JEFFREY RAY Broken Arrow · 1 employees | $271K | 0.4 mi |
| ON POINT LAWN SERVICES Broken Arrow · 2 employees | $384K | 0.4 mi |
| B&A PLUMBING LLC Broken Arrow · 2 employees | $544K | 0.5 mi |
| WILD WEST PEST SOLUTIONS LLC Broken Arrow · 1 employees | $284K | 0.5 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $513K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $187K |
| Estimate: the two combined (geometric mean) | $353K |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $54K |
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 | $129K |
| Multiple for this size and industry | 2.4× |
| Value range | $68K – $177K |
| Revenue range | $232K – $403K |
| EBITDA range | $35K – $61K |
| Industry (NAICS) | Landscaping Services (561730) |
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: 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
- BankingAVB 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 Roles are as stated there and may be out of date.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
| AVB Bank PPP 2021 | All 309 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 2/24/2021 | first | $6K | 2 |
About Luke Willis Design Inc
Luke Willis Design Inc is a landscaping & lawn care company in Broken Arrow, Oklahoma. Its estimated annual revenue is about $353K, with roughly $54K of EBITDA. It has about 2 employees. Its estimated business value is $129K (likely range $68K–$177K).
Common questions
- Who owns Luke Willis Design Inc?
- The owner of Luke Willis Design 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 Luke Willis Design Inc make?
- SeeBITDA estimates Luke Willis Design Inc's annual revenue at about $353K (likely between $232K and $403K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Luke Willis Design Inc worth?
- About $129K, roughly 2.4× its estimated EBITDA of $54K, typical for a landscaping & lawn care company its size. Likely range: $68K–$177K.
- How many employees does Luke Willis Design Inc have?
- About 2, as reported on its PPP loan.