Mimic Manufacturing, LLC
How we got $1.0M
Based on 6 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
What we know
Customers & suppliers
Customers
- Department of the Army · federal contracts $109K
- Under Secretary for Farm and Foreign Agricultural Services · federal contracts $99K
- U.S. Coast Guard · federal contracts $7K
Estimated value over time
▼ 6% 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 |
|---|---|---|
| MIMIC MANUFACTURING, LLC this business | $2.2M | — |
| BURNETT AFFORDABLE BUILDINGS, LLC Muldrow · 9 employees | $5.0M | 36.4 mi |
| CRAWSON CORPORATION Muldrow · 14 employees | $5.1M | 37.6 mi |
| B & B WELDING INC. Sallisaw · 6 employees | $3.4M | 42.0 mi |
| DIG DEFENCE, LLC Muldrow · 4 employees | $2.5M | 46.2 mi |
| SOONER STATE STEEL ERECTORS Porum · 1 employees | $480K | 49.9 mi |
| GATES METALS INCORPORATED Gore · 5 employees | $2.7M | 58.2 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Industry revenue per employee | $293K |
| Revenue = employees × revenue per employee | $2.2M |
| EBITDA margin (industry, adjusted for size) | 14% |
| EBITDA = revenue × margin | $315K |
| Cross-check: revenue implied by PPP payroll | $363K |
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 | $1.0M |
| Multiple for this size and industry | 3.2× |
| Value range | $477K – $1.4M |
| Revenue range | $1.3M – $2.6M |
| EBITDA range | $186K – $372K |
| Industry (NAICS) | Plate Work Manufacturing (332313) |
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
History & advisors
Advisors
- BankingFNB Community 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
| FNB Community Bank PPP 2020, PPP 2021 | All 164 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/29/2020 | first | $10K | 1 |
| 1/16/2021 | second | $41K | 6 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Mimic Manufacturing, LLC
Mimic Manufacturing, LLC is a plate work manufacturing company in Heavener, Oklahoma. Its estimated annual revenue is about $2.2M, with roughly $315K of EBITDA. It has about 6 employees. Its estimated business value is $1.0M (likely range $477K–$1.4M).
Common questions
- Who owns Mimic Manufacturing, LLC?
- The owner of Mimic Manufacturing, 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 Mimic Manufacturing, LLC make?
- SeeBITDA estimates Mimic Manufacturing, LLC's annual revenue at about $2.2M (likely between $1.3M and $2.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Mimic Manufacturing, LLC worth?
- About $1.0M, roughly 3.2× its estimated EBITDA of $315K, typical for a plate work manufacturing company its size. Likely range: $477K–$1.4M.
- How many employees does Mimic Manufacturing, LLC have?
- About 6, as reported on its PPP loan.