N-D-N Waterproofing & Restoration Inc.
How we got $1.0M
Based on its 15 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 21% 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 |
|---|---|---|
| N-D-N WATERPROOFING & RESTORATION INC. this business | $4.2M | — |
| GROUND UP DEMOLITION LLC Sapulpa · 4 employees | $1.4M | 2.0 mi |
| OZARK FOAM INSEALATORS OF OKLAHOMA LLC Sapulpa · 11 employees | $5.3M | 2.3 mi |
| TALON COMMERCIAL SERVICES Tulsa · 65 employees | $21.8M | 2.6 mi |
| BUNDY'S ACOUSTICS & DRYWALL LLC Sapulpa · 6 employees | $2.2M | 2.8 mi |
| BRUCE EXUM PAINTING LLC Sapulpa · 7 employees | $1.7M | 3.1 mi |
| FOUR MOST INNOVATIONS, INC. Oakhurst · 1 employees | $261K | 3.1 mi |
The full calculation
| Employees reported to the SBA | 15 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.6M |
| Estimate: the two combined (geometric mean) | $4.2M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $444K |
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 | 2.3× |
| Value range | $537K – $1.4M |
| Revenue range | $2.8M – $4.8M |
| EBITDA range | $292K – $506K |
| Industry (NAICS) | Painting and Wall Covering Contractors (238320) |
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
- BankingAmerican 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 Roles are as stated there and may be out of date.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
| American Bank and Trust Company PPP 2020, PPP 2021 | All 117 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/9/2020 | first | $111K | 15 |
| 1/29/2021 | second | $111K | 14 |
About N-D-N Waterproofing & Restoration Inc.
N-D-N Waterproofing & Restoration Inc. is a painting contractors company in Sapulpa, Oklahoma. Its estimated annual revenue is about $4.2M, with roughly $444K of EBITDA. It has about 15 employees. Its estimated business value is $1.0M (likely range $537K–$1.4M).
Common questions
- Who owns N-D-N Waterproofing & Restoration Inc.?
- The owner of N-D-N Waterproofing & Restoration 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 N-D-N Waterproofing & Restoration Inc. make?
- SeeBITDA estimates N-D-N Waterproofing & Restoration Inc.'s annual revenue at about $4.2M (likely between $2.8M and $4.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is N-D-N Waterproofing & Restoration Inc. worth?
- About $1.0M, roughly 2.3× its estimated EBITDA of $444K, typical for a painting contractors company its size. Likely range: $537K–$1.4M.
- How many employees does N-D-N Waterproofing & Restoration Inc. have?
- About 15, as reported on its PPP loan.