Mk Willow&co.salon
How we got $384K
Based on its 7 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 36% 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.
Employees over time
▲ 14% since 2021Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2021 | PPP loan | 7 | $440K |
| 2022 | Form 5500 | 6 | $377K |
| 2023 | Form 5500 | 5 | $314K |
| 2024 | Form 5500 | 6 | $377K |
| 2025 | Form 5500 | 8 | $502K |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| MK WILLOW&CO.SALON this business | $930K | — |
| Eden Salon & Spa Oklahoma City | $439K | 0.0 mi |
| Zoe & Co. Salon Oklahoma City | $439K | 0.0 mi |
| Renae M Trevor Hairstylist Oklahoma City | $439K | 0.1 mi |
| Alvarium Salon Oklahoma City | $439K | 0.1 mi |
| The Green Room Salon Oklahoma City | $439K | 0.1 mi |
| Keepsake Tattoo Oklahoma City | $439K | 0.1 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $600K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.1M |
| Estimate: the two combined (geometric mean) | $930K |
| EBITDA margin (industry, adjusted for size) | 20% |
| EBITDA = revenue × margin | $183K |
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 | $384K |
| Multiple for this size and industry | 2.1× |
| Value range | $202K – $525K |
| Revenue range | $612K – $1.1M |
| EBITDA range | $120K – $208K |
| Industry (NAICS) | Beauty Salons (812112) |
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
- BankingLegacy 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
| Legacy Bank PPP 2021 | All 727 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 2/11/2021 | first | $61K | 7 |
About Mk Willow&co.salon
Mk Willow&co.salon is a hair & beauty salons company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $930K, with roughly $183K of EBITDA. It has about 8 employees. Its estimated business value is $384K (likely range $202K–$525K).
Common questions
- Who owns Mk Willow&co.salon?
- The owner of Mk Willow&co.salon 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 Mk Willow&co.salon make?
- SeeBITDA estimates Mk Willow&co.salon's annual revenue at about $930K (likely between $612K and $1.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Mk Willow&co.salon worth?
- About $384K, roughly 2.1× its estimated EBITDA of $183K, typical for a hair & beauty salons company its size. Likely range: $202K–$525K.
- How many employees does Mk Willow&co.salon have?
- About 8, from its 2025 retirement-plan filing.