Pas Mro Inc.
How we got $7.3M
Based on its 17 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Customers & suppliers
Customers
- Department of the Army · federal contracts $757K
- Department of the Air Force · federal contracts $599K
Estimated value over time
▲ 25% 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 |
|---|---|---|
| PAS MRO INC. this business | $14.5M | — |
| T & D FABRICATION, INC Drumright · 34 employees | $15.8M | 14.1 mi |
| D L HARMER & COMPANY LLC Mannford | $1.6M | 17.8 mi |
| ALL STAR METAL INC Mounds · 3 employees | $1.1M | 19.0 mi |
| GENESIS METAL CORPORATION Beggs · 12 employees | $5.7M | 20.5 mi |
| PREMIER PLANT SERVICES, INC. Sapulpa · 59 employees | $25.8M | 21.7 mi |
| FLOWELL CORPORATION Tulsa · 8 employees | $4.7M | 23.0 mi |
The full calculation
| Employees reported to the SBA | 17 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $12.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $12.9M |
| Estimate: the two combined (geometric mean) | $14.5M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $1.6M |
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 | $7.3M |
| Multiple for this size and industry | 4.7× |
| Value range | $3.8M – $10.0M |
| Revenue range | $9.6M – $16.6M |
| EBITDA range | $1.0M – $1.8M |
| Industry (NAICS) | Ball and Roller Bearing Manufacturing (332991) |
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. 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
- BankingCustomers 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 Roles are as stated there and may be out of date.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
| Customers Bank PPP 2021 | All 220 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 3/5/2021 | second | $186K | 17 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Pas Mro Inc.
Pas Mro Inc. is a ball and roller bearing manufacturing company in Bristow, Oklahoma. Its estimated annual revenue is about $14.5M, with roughly $1.6M of EBITDA. It has about 17 employees. Its estimated business value is $7.3M (likely range $3.8M–$10.0M).
Common questions
- Who owns Pas Mro Inc.?
- The owner of Pas Mro 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 Pas Mro Inc. make?
- SeeBITDA estimates Pas Mro Inc.'s annual revenue at about $14.5M (likely between $9.6M and $16.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Pas Mro Inc. worth?
- About $7.3M, roughly 4.7× its estimated EBITDA of $1.6M, typical for a ball and roller bearing manufacturing company its size. Likely range: $3.8M–$10.0M.
- How many employees does Pas Mro Inc. have?
- About 17, as reported on its PPP loan.