One Source Water LLC
How we got $374K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 24% 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.
What we know
Signs of a sale Some signs of a sale
- In business 28 years (since 1998)
From public records and the company's website, not a statement that it's for sale.
What they do
One Source Water, LLC is a family-owned and operated small business in Tahlequah, Oklahoma, serving North and Central East Oklahoma since 1998. It delivers bottled water, canned water, coffee, breakroom supplies, water coolers, coffee brewers, and electrolytes to customers.
From the company's website. Industry: Water Supply and Irrigation Systems.
Customers & suppliers
Suppliers & brands
- Sqwincher · brand it sells or installs
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| ONE SOURCE WATER LLC this business | $1.0M | — |
| RURAL WATER DISTRICT NO. 3 CHEROKEE COUNTY Tahlequah · 5 employees | $1.9M | 8.0 mi |
| RURAL WATER DISTRICT NO. 13 CHEROKEE COUNTY Cookson · 3 employees | $940K | 11.3 mi |
| COUNTY OF WAGONER RURAL WATER SEWER GAS & SOLID WASTE MANAGE Wagoner · 9 employees | $2.4M | 21.3 mi |
| RURAL WATER SEWER AND SOLID WASTE MANAGEMENT DISTRICT NO. 2 Stilwell · 3 employees | $830K | 21.6 mi |
| CHERRY TREE RURAL WATER DISTRICT INC. Stilwell · 5 employees | $1.3M | 22.0 mi |
| RURAL WATER DISTRICT #6 WAGONER COUNTY Wagoner · 2 employees | $726K | 22.8 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $641K |
| Estimate: the two combined (geometric mean) | $1.0M |
| EBITDA margin (industry, adjusted for size) | 14% |
| EBITDA = revenue × margin | $149K |
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 | $374K |
| Multiple for this size and industry | 2.5× |
| Value range | $197K – $511K |
| Revenue range | $679K – $1.2M |
| EBITDA range | $98K – $170K |
| Industry (NAICS) | Water Supply and Irrigation Systems (221310) |
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
“Founded in 1998, One Source Water, LLC started as a small family business selling bottled water door-to-door.”
Advisors
- BankingArmstrong 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
| Armstrong Bank PPP 2020, PPP 2021 | All 1,355 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/5/2020 | first | $19K | 5 |
| 2/27/2021 | second | $19K | 4 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About One Source Water LLC
One Source Water LLC is a family-owned water supply and irrigation systems company in Tahlequah, Oklahoma, in business since 1998. Its estimated annual revenue is about $1.0M, with roughly $149K of EBITDA. It has about 5 employees. Its estimated business value is $374K (likely range $197K–$511K).
Common questions
- Who owns One Source Water LLC?
- The owner of One Source Water 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 One Source Water LLC make?
- SeeBITDA estimates One Source Water LLC's annual revenue at about $1.0M (likely between $679K and $1.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is One Source Water LLC worth?
- About $374K, roughly 2.5× its estimated EBITDA of $149K, typical for a water supply and irrigation systems company its size. Likely range: $197K–$511K.
- How many employees does One Source Water LLC have?
- About 5, as reported on its PPP loan.
- When was One Source Water LLC founded?
- One Source Water LLC has been in business since 1998.